investorscraft@gmail.com

Intrinsic ValueAgilon Health, Inc. (AGL)

Previous Close$1.07
Intrinsic Value
Upside potential
Previous Close
$1.07

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

agilon health, inc. operates in the healthcare sector, specifically focusing on value-based care models for senior populations through partnerships with physician networks. The company’s core revenue model is driven by capitated payments from Medicare Advantage and other government-sponsored programs, aligning incentives with cost-effective, high-quality care delivery. By providing technology, analytics, and administrative support, agilon enables physicians to transition from fee-for-service to risk-bearing arrangements, positioning itself as a facilitator of healthcare’s shift toward value-based care. The company differentiates itself through its scalable platform, which integrates data-driven insights to optimize patient outcomes and financial performance for its partners. agilon’s market position is strengthened by its growing network of physician groups and its ability to manage full-risk contracts, making it a key player in the rapidly evolving senior healthcare market. Its focus on physician empowerment and population health management allows it to compete effectively against larger insurers and healthcare providers.

Revenue Profitability And Efficiency

agilon reported revenue of $6.06 billion for FY 2024, reflecting its substantial scale in value-based care arrangements. However, the company posted a net loss of $260.1 million, with diluted EPS of -$0.63, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at -$57.8 million, though capital expenditures were modest at -$13.3 million, suggesting disciplined investment despite financial pressures.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in its current operational scale, likely due to upfront investments in physician partnerships and technology. While agilon’s revenue base is sizable, its ability to convert top-line growth into sustainable profitability remains unproven, requiring further optimization of care delivery and administrative costs to improve capital efficiency.

Balance Sheet And Financial Health

agilon maintains a solid liquidity position with $188.2 million in cash and equivalents, against total debt of $41.5 million, indicating low leverage. The strong cash reserve provides flexibility to navigate near-term losses, but sustained negative cash flow could pressure liquidity if not addressed through operational improvements or additional financing.

Growth Trends And Dividend Policy

agilon’s growth is tied to expanding its physician network and value-based care contracts, though profitability challenges persist. The company does not pay dividends, reinvesting cash flow into growth initiatives. Future success hinges on scaling its platform efficiently while demonstrating an ability to achieve positive earnings in a competitive healthcare landscape.

Valuation And Market Expectations

The market likely prices agilon based on its potential to disrupt traditional fee-for-service models, though skepticism remains given its current losses. Investors will monitor progress toward profitability and contract scalability to assess whether the company can justify its valuation in the long term.

Strategic Advantages And Outlook

agilon’s strategic advantage lies in its physician-centric model and early-mover position in value-based care for seniors. However, execution risks, including cost management and regulatory changes, could impact its outlook. Success will depend on balancing growth with financial sustainability, leveraging its platform to drive margin improvement over time.

Sources

Company filings (10-K), investor presentations

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