investorscraft@gmail.com

Intrinsic Value of GoodRx Holdings, Inc. (GDRX)

Previous Close$4.83
Intrinsic Value
Upside potential
Previous Close
$4.83

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

GoodRx Holdings, Inc. operates in the healthcare technology sector, specializing in prescription price transparency and cost-saving solutions for consumers. The company generates revenue primarily through its platform, which connects patients with discounts, coupons, and telehealth services, earning fees from pharmacy benefit managers (PBMs) and pharmacies. GoodRx has established itself as a market leader in the U.S. prescription savings space, leveraging its extensive database and user-friendly interface to drive engagement. The company competes in a fragmented industry but maintains a strong brand presence and a loyal customer base, supported by its data-driven approach and partnerships with major healthcare stakeholders. Its market position is further reinforced by its ability to adapt to regulatory changes and consumer needs, though it faces competition from traditional PBMs and emerging digital health platforms.

Revenue Profitability And Efficiency

GoodRx reported revenue of $792.3 million for FY 2024, reflecting its ability to monetize its platform effectively. Net income stood at $16.4 million, with diluted EPS of $0.04, indicating modest profitability. Operating cash flow was robust at $183.9 million, demonstrating strong cash generation capabilities. The absence of capital expenditures suggests a capital-light business model, contributing to high operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its scalable platform, which requires minimal incremental costs to serve additional users. With no reported capital expenditures, GoodRx exhibits high capital efficiency, reinvesting cash flow into growth initiatives and debt reduction. The diluted EPS of $0.04, while low, reflects the company’s focus on balancing growth and profitability.

Balance Sheet And Financial Health

GoodRx maintains a solid balance sheet with $448.3 million in cash and equivalents, providing liquidity for strategic investments. Total debt of $543.4 million indicates leverage, but the strong operating cash flow position supports debt servicing. The absence of dividends aligns with the company’s growth-focused strategy, prioritizing reinvestment over shareholder payouts.

Growth Trends And Dividend Policy

GoodRx’s growth is driven by increasing adoption of its platform and expansion into adjacent healthcare services. The company does not pay dividends, opting to reinvest earnings into product development and market expansion. This strategy aligns with its focus on long-term value creation, though it may limit appeal to income-focused investors.

Valuation And Market Expectations

The market likely values GoodRx based on its growth potential in the digital health space, though profitability metrics remain modest. The company’s ability to scale its platform and maintain high margins will be critical to sustaining investor confidence. Current valuation reflects expectations for continued revenue growth and operational efficiency improvements.

Strategic Advantages And Outlook

GoodRx’s strategic advantages include its strong brand, extensive partnerships, and data-driven platform. The outlook is positive, with opportunities to expand into telehealth and other healthcare verticals. However, regulatory risks and competitive pressures remain key challenges. The company’s ability to innovate and adapt will determine its long-term success.

Sources

Company filings, 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