investorscraft@gmail.com

Intrinsic ValueInnovAge Holding Corp. (INNV)

Previous Close$5.55
Intrinsic Value
Upside potential
Previous Close
$5.55

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

InnovAge Holding Corp. operates in the healthcare sector, specifically focusing on providing comprehensive, community-based care for elderly and disabled individuals through the Program of All-Inclusive Care for the Elderly (PACE). The company’s revenue model is primarily driven by capitated payments from government programs like Medicare and Medicaid, which cover the full spectrum of medical, social, and support services for participants. InnovAge differentiates itself by integrating clinical care, pharmacy services, and transportation into a single coordinated program, reducing hospitalizations and improving patient outcomes. The company operates in a niche but growing market, as demographic trends favor increased demand for elderly care solutions. However, its reliance on government reimbursement exposes it to regulatory risks and funding variability. InnovAge competes with other PACE providers and traditional long-term care facilities, positioning itself as a cost-effective alternative by emphasizing preventive care and holistic patient management.

Revenue Profitability And Efficiency

InnovAge reported revenue of $763.9 million for FY 2024, reflecting its scale in the PACE market. However, the company posted a net loss of $21.3 million, with diluted EPS of -$0.16, indicating ongoing profitability challenges. Operating cash flow was negative at $36.9 million, exacerbated by capital expenditures of $7.9 million, suggesting cash burn from operational and investment activities. These metrics highlight inefficiencies in cost management or revenue realization.

Earnings Power And Capital Efficiency

The negative net income and operating cash flow underscore InnovAge’s struggle to translate revenue into sustainable earnings. The company’s capital efficiency appears constrained, as evidenced by its cash burn and lack of positive free cash flow. With a diluted EPS of -$0.16, the firm’s earnings power remains weak, likely due to high operational costs or reimbursement pressures in its government-dependent model.

Balance Sheet And Financial Health

InnovAge’s balance sheet shows $56.9 million in cash and equivalents against $113.0 million in total debt, indicating a leveraged position with limited liquidity. The negative operating cash flow further strains financial flexibility, raising concerns about its ability to service debt or fund growth without additional capital. The absence of dividends aligns with its focus on preserving cash for operational needs.

Growth Trends And Dividend Policy

Growth prospects are tied to demographic trends and expansion of PACE programs, but recent financials suggest execution risks. The company does not pay dividends, reinvesting resources into operations and potential market expansion. However, persistent losses and negative cash flows may hinder its ability to capitalize on growth opportunities without external financing.

Valuation And Market Expectations

The market likely prices InnovAge based on its growth potential in elderly care, tempered by profitability concerns. Negative earnings and cash flows suggest skepticism about near-term turnaround, while its niche positioning in PACE could justify a premium if operational improvements materialize. Valuation metrics would hinge on revenue multiples until profitability stabilizes.

Strategic Advantages And Outlook

InnovAge’s integrated care model offers strategic advantages in cost-effective elderly care, but financial performance remains a challenge. Regulatory reliance and operational inefficiencies pose risks, while demographic tailwinds provide long-term opportunities. The outlook depends on achieving profitability and scaling its PACE offerings sustainably, potentially through operational streamlining or geographic expansion.

Sources

Company filings (10-K), InnovAge investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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