investorscraft@gmail.com

Intrinsic Value of eHealth, Inc. (EHTH)

Previous Close$4.16
Intrinsic Value
Upside potential
Previous Close
$4.16

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

eHealth, Inc. operates as a leading online health insurance marketplace, specializing in Medicare Advantage, Medicare Supplement, and individual and family health insurance plans. The company leverages a digital-first platform to connect consumers with insurance carriers, streamlining the enrollment process through proprietary technology and data analytics. Its revenue model is primarily commission-based, earning fees from insurers for successful policy placements. eHealth serves a critical niche in the U.S. healthcare ecosystem, catering to seniors and individuals seeking affordable coverage options. The company competes with both traditional brokers and emerging insurtech players, differentiating itself through a user-friendly interface and a vast network of carrier partnerships. Its market position is bolstered by regulatory expertise and a deep understanding of consumer needs in a complex insurance landscape. Despite industry headwinds, eHealth maintains a strong foothold in the Medicare segment, which remains a key growth driver due to demographic trends.

Revenue Profitability And Efficiency

eHealth reported revenue of $532.4 million for FY 2024, with net income of $10.1 million, translating to diluted EPS of $0.34. Operating cash flow was negative at -$18.4 million, reflecting working capital adjustments and timing differences in commission receivables. The absence of capital expenditures suggests a lean operational model focused on digital scalability rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company's earnings power is constrained by its commission-based model, which is sensitive to enrollment volumes and carrier compensation rates. Capital efficiency appears moderate, with no significant capex outlays but elevated debt levels relative to cash reserves. The diluted EPS of $0.34 indicates modest profitability, though cash flow generation remains a challenge.

Balance Sheet And Financial Health

eHealth's balance sheet shows $39.2 million in cash and equivalents against $96.9 million in total debt, implying a leveraged position. The debt-to-equity ratio warrants monitoring, particularly given the negative operating cash flow. Liquidity could be pressured if enrollment trends weaken or carrier relationships shift.

Growth Trends And Dividend Policy

Growth is tied to Medicare enrollment cycles and regulatory dynamics in the health insurance market. The company paid a dividend of $0.19 per share, signaling confidence in cash generation despite operational cash outflows. This payout may prioritize shareholder returns over aggressive reinvestment, reflecting a mature phase in its business cycle.

Valuation And Market Expectations

The market likely prices EHTH as a cyclical play on Medicare enrollment, with valuation metrics reflecting both growth potential in an aging population and risks from regulatory changes. The dividend yield and modest earnings suggest tempered expectations, with investors weighing recurring revenue streams against operational leverage.

Strategic Advantages And Outlook

eHealth's key advantages include its established digital platform and Medicare specialization, though reliance on carrier partnerships introduces dependency risks. The outlook hinges on enrollment execution and cost management, particularly in a competitive brokerage landscape. Demographic tailwinds in Medicare could offset margin pressures if the company maintains its value proposition.

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