investorscraft@gmail.com

Intrinsic ValueElevance Health Inc. (0HG8.L)

Previous Close£344.74
Intrinsic Value
Upside potential
Previous Close
£344.74

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

Elevance Health Inc. is a leading health benefits company operating in the U.S. healthcare sector, providing integrated medical, digital, pharmacy, behavioral, and clinical solutions. The company serves approximately 118 million individuals, leveraging a diversified portfolio to support holistic care delivery. Its revenue model is anchored in managed care services, including government-sponsored programs like Medicare and Medicaid, alongside commercial health plans. Elevance Health distinguishes itself through its focus on value-based care, digital health integration, and preventive services, positioning it as a key player in the evolving healthcare landscape. The company’s rebranding from Anthem to Elevance Health in 2022 reflects its strategic shift toward a more comprehensive, consumer-centric approach. Operating in a highly regulated and competitive industry, Elevance Health maintains a strong market presence through scale, innovation, and partnerships with providers and payers. Its ability to navigate complex reimbursement models and regulatory frameworks underscores its resilience and adaptability in a dynamic sector.

Revenue Profitability And Efficiency

Elevance Health reported revenue of $176.81 billion for the fiscal year, with net income of $5.98 billion, reflecting a disciplined cost structure and operational efficiency. The company’s diluted EPS of $25.68 highlights its earnings strength, supported by robust cash flow from operations of $5.81 billion. Capital expenditures of $1.26 billion indicate ongoing investments in technology and infrastructure to enhance service delivery.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with a net income margin of approximately 3.4%. Its operating cash flow of $5.81 billion underscores efficient capital deployment, enabling reinvestment and shareholder returns. Elevance Health’s ability to generate consistent cash flows supports its strategic initiatives and financial flexibility.

Balance Sheet And Financial Health

Elevance Health maintains a solid balance sheet, with $8.29 billion in cash and equivalents and total debt of $31.23 billion. The debt level is manageable given its cash flow generation and market capitalization of $84.32 billion. The company’s financial health is further reinforced by its investment-grade credit profile and prudent liquidity management.

Growth Trends And Dividend Policy

Elevance Health has demonstrated steady growth, driven by expansion in government-sponsored programs and value-based care initiatives. The company’s dividend policy is shareholder-friendly, with a dividend per share of $6.6, reflecting a commitment to returning capital while maintaining growth investments. Its low beta of 0.665 suggests relative stability compared to broader market volatility.

Valuation And Market Expectations

With a market capitalization of $84.32 billion, Elevance Health trades at a premium reflective of its industry leadership and growth prospects. Investors likely value its diversified revenue streams, scale, and ability to adapt to healthcare reforms. The company’s valuation aligns with its earnings trajectory and sector multiples.

Strategic Advantages And Outlook

Elevance Health’s strategic advantages include its integrated care model, digital capabilities, and strong payer-provider relationships. The outlook remains positive, supported by demographic trends favoring healthcare demand and the company’s focus on innovation. Regulatory tailwinds and operational efficiency initiatives position it for sustained long-term growth.

Sources

Company filings, 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