investorscraft@gmail.com

Intrinsic ValueHumana Inc. (0J6Z.L)

Previous Close£195.49
Intrinsic Value
Upside potential
Previous Close
£195.49

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

Humana Inc. is a leading health and well-being company in the U.S., operating primarily through its Retail, Group and Specialty, and Healthcare Services segments. The company specializes in medical and supplemental benefit plans, serving approximately 17 million medical benefit plan members and 5 million specialty product members. Its diversified offerings include Medicare, Medicaid, commercial insurance, and pharmacy solutions, positioning it as a key player in the managed healthcare sector. Humana’s strategic focus on integrated care and value-based models enhances its competitive edge in an industry increasingly prioritizing cost efficiency and patient outcomes. The company’s strong relationships with government programs like Medicare and Medicaid further solidify its market presence, while its expansion into home health services aligns with growing demand for decentralized care. Humana’s ability to leverage scale and data analytics supports its reputation as an innovator in personalized healthcare solutions.

Revenue Profitability And Efficiency

Humana reported revenue of $117.8 billion for the period, reflecting its extensive membership base and diversified service offerings. Net income stood at $1.2 billion, with diluted EPS of $9.99, indicating stable profitability despite industry-wide cost pressures. Operating cash flow of $2.97 billion underscores efficient working capital management, while capital expenditures of $-575 million highlight disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its large-scale operations and recurring revenue streams from government and commercial contracts. With a beta of 0.499, Humana demonstrates lower volatility compared to the broader market, suggesting resilient cash flows. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels.

Balance Sheet And Financial Health

Humana maintains a solid balance sheet with $2.22 billion in cash and equivalents, providing liquidity for operational needs. Total debt of $12.26 billion is manageable given its cash flow generation and market capitalization of $28.6 billion. The company’s financial health is further reinforced by its ability to service debt and fund growth without excessive leverage.

Growth Trends And Dividend Policy

Humana’s growth is driven by its expanding Medicare Advantage membership and strategic investments in home health services. The company pays a dividend of $3.54 per share, reflecting a commitment to shareholder returns while retaining capital for reinvestment. Its focus on value-based care and operational scalability positions it for sustained long-term growth.

Valuation And Market Expectations

With a market cap of $28.6 billion, Humana trades at a valuation reflective of its stable earnings and growth prospects in the managed care sector. Investors likely anticipate continued margin expansion from its integrated care models and government contract renewals, though regulatory risks remain a consideration.

Strategic Advantages And Outlook

Humana’s strategic advantages include its entrenched position in government-sponsored healthcare programs and its innovative care delivery models. The outlook remains positive, supported by demographic tailwinds in Medicare enrollment and its focus on cost-efficient, high-quality care. However, regulatory changes and competitive pressures could impact future performance.

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