As of 2024-12-12, the Intrinsic Value of Healthequity Inc (HQY) is
49.20 USD. This HQY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 97.36 USD, the upside of Healthequity Inc is
-49.50%.
The range of the Intrinsic Value is 24.95 - 227.31 USD
49.20 USD
Intrinsic Value
HQY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.95 - 227.31 |
49.20 |
-49.5% |
| DCF (Growth 10y) |
49.44 - 393.68 |
90.87 |
-6.7% |
| DCF (EBITDA 5y) |
45.41 - 78.70 |
57.93 |
-40.5% |
| DCF (EBITDA 10y) |
70.51 - 128.01 |
92.12 |
-5.4% |
| Fair Value |
6.05 - 6.05 |
6.05 |
-93.79% |
| P/E |
11.23 - 24.59 |
16.77 |
-82.8% |
| EV/EBITDA |
41.40 - 78.20 |
57.22 |
-41.2% |
| EPV |
11.35 - 19.97 |
15.66 |
-83.9% |
| DDM - Stable |
15.33 - 110.78 |
63.06 |
-35.2% |
| DDM - Multi |
24.27 - 137.86 |
41.43 |
-57.4% |
HQY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,501.48 |
| Beta |
0.79 |
| Outstanding shares (mil) |
87.32 |
| Enterprise Value (mil) |
9,275.98 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.25% |
| Cost of Debt |
5.04% |
| WACC |
6.91% |