investorscraft@gmail.com

Intrinsic Value of Evolent Health, Inc. (EVH)

Previous Close$11.36
Intrinsic Value
Upside potential
Previous Close
$11.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Evolent Health, Inc. operates in the healthcare technology and services sector, specializing in value-based care solutions for payers and providers. The company’s core revenue model is driven by subscription-based software platforms and performance-based contracts, which align incentives with improved patient outcomes and cost efficiencies. Evolent’s offerings include population health management, analytics, and specialty care coordination, positioning it as a critical enabler in the shift from fee-for-service to value-based reimbursement models. The company serves a diverse client base, including health plans, provider groups, and government-sponsored programs, leveraging its proprietary technology to address complex healthcare challenges. Its market position is strengthened by strategic partnerships and a focus on scalable, data-driven solutions that enhance care delivery and financial performance. In a competitive landscape dominated by legacy players and emerging innovators, Evolent differentiates itself through deep domain expertise and a track record of measurable impact on cost and quality metrics.

Revenue Profitability And Efficiency

Evolent reported revenue of $2.55 billion for FY 2024, reflecting its substantial scale in the healthcare technology market. However, the company posted a net loss of $61.6 million, with diluted EPS of -$0.81, indicating ongoing profitability challenges. Operating cash flow was $18.8 million, while capital expenditures totaled $24.9 million, suggesting modest reinvestment in growth initiatives. The balance between revenue growth and cost management remains a key focus.

Earnings Power And Capital Efficiency

The company’s negative net income and diluted EPS highlight persistent earnings challenges, likely tied to high operating costs and investments in technology and market expansion. Operating cash flow, though positive, is insufficient to cover capital expenditures, indicating reliance on external financing. Evolent’s capital efficiency metrics will need improvement to achieve sustainable profitability and justify its growth strategy.

Balance Sheet And Financial Health

Evolent’s balance sheet shows $104.2 million in cash and equivalents against $713.7 million in total debt, signaling a leveraged position. The debt load may constrain financial flexibility, though the company’s revenue base provides some cushion. Liquidity and leverage ratios will be critical to monitor, especially as Evolent navigates profitability challenges and potential refinancing needs.

Growth Trends And Dividend Policy

Revenue growth trends suggest scalability, but profitability remains elusive. The company does not pay dividends, reinvesting cash flows into operations and growth initiatives. Future performance will hinge on its ability to convert top-line expansion into bottom-line results, particularly in value-based care adoption and cost containment.

Valuation And Market Expectations

The market likely prices Evolent based on its growth potential in value-based care, though profitability concerns may weigh on valuation multiples. Investors will scrutinize execution on margin improvement and debt management to justify current market capitalization. The absence of dividends further aligns expectations with long-term growth rather than near-term returns.

Strategic Advantages And Outlook

Evolent’s strategic advantages lie in its specialized technology and partnerships, which position it well for the industry’s shift to value-based care. However, the outlook depends on achieving profitability and managing debt. Success will require disciplined execution, cost optimization, and sustained demand for its solutions in an evolving regulatory and competitive landscape.

Sources

Company filings (10-K, investor presentations), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount