HQY
Healthequity Inc
Price:  
79.27 
USD
Volume:  
317,947.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HQY Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Healthequity Inc (HQY) is 79.74 USD. This HQY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.27 USD, the upside of Healthequity Inc is %.

The range of the Intrinsic Value is 41.14 - 654.90 USD

79.27 USD
Stock Price
79.74 USD
Intrinsic Value
Intrinsic Value Details

HQY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 41.14 - 654.90 79.74 0.6%
DCF (Growth 10y) 70.96 - 1,047.21 132.55 67.2%
DCF (EBITDA 5y) 50.13 - 112.86 79.45 0.2%
DCF (EBITDA 10y) 71.59 - 159.40 111.32 40.4%
Fair Value 3.23 - 3.23 3.23 -95.92%
P/E 10.84 - 15.70 13.06 -83.5%
EV/EBITDA 35.47 - 80.93 62.84 -20.7%
EPV 19.24 - 27.08 23.16 -70.8%
DDM - Stable 11.54 - 107.49 59.52 -24.9%
DDM - Multi 35.10 - 254.54 61.72 -22.1%

HQY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,829.90
Beta -0.56
Outstanding shares (mil) 86.16
Enterprise Value (mil) 7,300.90
Market risk premium 4.60%
Cost of Equity 6.16%
Cost of Debt 5.85%
WACC 5.92%