Previous Close | $4.83 |
Intrinsic Value | $0.71 |
Upside potential | -85% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |