investorscraft@gmail.com

Intrinsic Value of HealthEquity, Inc. (HQY)

Previous Close$94.52
Intrinsic Value
Upside potential
Previous Close
$94.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HealthEquity, Inc. operates as a leading provider of health savings accounts (HSAs) and consumer-directed benefits administration in the U.S. healthcare financial services sector. The company primarily generates revenue through account servicing fees, custodial fees, and interchange income, leveraging its technology-driven platform to serve individuals, employers, and benefit providers. HealthEquity’s market position is strengthened by its extensive network of partnerships with health plans, financial institutions, and payroll providers, enabling seamless integration of HSAs with broader benefit ecosystems. The company differentiates itself through a user-friendly digital platform, robust compliance infrastructure, and value-added services like investment options and spending analytics. As healthcare costs continue to rise, HealthEquity benefits from the growing adoption of HSAs, which empower consumers to manage medical expenses tax-efficiently. Its competitive moat lies in scale, regulatory expertise, and sticky customer relationships, though it faces competition from traditional banks and fintech entrants.

Revenue Profitability And Efficiency

HealthEquity reported revenue of $1.20 billion for FY2025, with net income of $96.7 million, reflecting a net margin of approximately 8.1%. The company generated $339.9 million in operating cash flow, demonstrating strong cash conversion. Capital expenditures were minimal at $2.1 million, indicating capital-light operations and efficient scalability of its technology platform.

Earnings Power And Capital Efficiency

Diluted EPS stood at $1.09, supported by disciplined cost management and revenue growth. The company’s capital efficiency is evident in its high operating cash flow relative to net income, though leverage from its $1.11 billion total debt load warrants monitoring. HealthEquity’s asset-light model allows for reinvestment in growth initiatives without significant fixed-capital demands.

Balance Sheet And Financial Health

HealthEquity maintains $295.9 million in cash and equivalents against $1.11 billion in total debt, suggesting a leveraged but manageable position. The absence of dividends aligns with its focus on debt reduction and organic growth. Liquidity appears adequate, with operating cash flow covering interest obligations and supporting strategic flexibility.

Growth Trends And Dividend Policy

Revenue growth is likely tied to HSA adoption trends and cross-selling of ancillary services. The company does not pay dividends, prioritizing reinvestment in technology and market expansion. Future growth may hinge on regulatory tailwinds for HSAs and partnerships with large employers or health plans.

Valuation And Market Expectations

The market likely prices HealthEquity on its ability to sustain mid-single-digit revenue growth and expand margins as scale benefits accrue. Valuation multiples may reflect optimism around its niche leadership but could be tempered by debt levels and competitive pressures in fintech-enabled healthcare services.

Strategic Advantages And Outlook

HealthEquity’s entrenched position in HSAs and compliance expertise provide durable advantages. Near-term challenges include interest expense from debt and integration risks from acquisitions. Long-term prospects remain favorable given structural demand for tax-advantaged healthcare savings, though execution on technology innovation and cost control will be critical.

Sources

Company 10-K (FY2025), Bloomberg financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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