investorscraft@gmail.com

Intrinsic ValueHealwell AI Inc. (AIDX.TO)

Previous Close$0.81
Intrinsic Value
Upside potential
Previous Close
$0.81

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

Healwell AI Inc. operates at the intersection of healthcare and artificial intelligence, specializing in AI-driven decision support tools for preventative care. The company’s core revenue model revolves around its proprietary AI platform, which enhances clinical decision-making for healthcare providers, aiming to reduce costs and improve patient outcomes. By leveraging data science, Healwell targets inefficiencies in healthcare delivery, positioning itself as a disruptor in the digital health space. Its strategic alliance with WELL Health Technologies Corp underscores its commitment to scaling AI-enabled solutions across the healthcare ecosystem. The company’s rebranding from MCI Onehealth Technologies reflects its sharpened focus on AI-driven innovation, aligning with broader industry trends toward predictive and personalized medicine. Despite operating in a competitive sector dominated by legacy players, Healwell differentiates itself through its specialized AI applications and partnerships, targeting niche demand for tech-enabled preventative care solutions.

Revenue Profitability And Efficiency

Healwell AI reported revenue of CAD 38.97 million for the period, alongside a net loss of CAD 26.29 million, reflecting ongoing investments in technology and market expansion. The negative operating cash flow of CAD 22.62 million and minimal capital expenditures suggest a focus on scaling operations rather than physical assets, typical of asset-light tech firms. The diluted EPS of -CAD 0.19 indicates challenges in achieving near-term profitability.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its early-stage growth trajectory, with capital primarily allocated to R&D and strategic initiatives. The alliance with WELL Health could improve capital efficiency by leveraging shared resources, but Healwell’s ability to monetize its AI platform at scale remains unproven. The lack of positive earnings power underscores dependency on external funding or partnerships.

Balance Sheet And Financial Health

Healwell holds CAD 9.41 million in cash against CAD 22.20 million in total debt, indicating liquidity constraints. The modest cash position relative to debt and operating burn rate raises concerns about near-term financial flexibility. Absent significant revenue growth or additional financing, the company may face challenges in sustaining operations without further capital raises.

Growth Trends And Dividend Policy

Healwell’s growth strategy centers on AI platform adoption and strategic partnerships, though its revenue base remains small. The absence of dividends aligns with its focus on reinvesting cash flows into expansion. Market cap volatility, reflected in a negative beta, suggests investor uncertainty about its growth trajectory and sector risks.

Valuation And Market Expectations

With a market cap of CAD 389.22 million, Healwell trades at a premium to its revenue, implying high growth expectations. The negative beta indicates low correlation with broader markets, likely due to its niche focus. Investors appear to price in long-term AI adoption in healthcare, though profitability remains a key hurdle.

Strategic Advantages And Outlook

Healwell’s AI expertise and healthcare partnerships provide a foundation for growth, but execution risks persist. The company’s success hinges on scaling its platform and demonstrating clinical efficacy. Near-term outlook is cautious, with financial health dependent on securing additional funding or achieving revenue inflection. Long-term potential lies in broader AI adoption across preventative care.

Sources

Company filings, TSX disclosures

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