Previous Close | $25.23 |
Intrinsic Value | $178.69 |
Upside potential | +608% |
Data is not available at this time.
The Pennant Group, Inc. operates in the healthcare services sector, specializing in home health, hospice, and senior living services. The company generates revenue primarily through fee-for-service arrangements with Medicare, Medicaid, and private payors, leveraging its decentralized operating model to maintain localized decision-making and operational agility. Pennant differentiates itself by focusing on high-quality, patient-centric care, supported by a network of independently managed affiliates that allow for tailored service delivery in diverse regional markets. Within the fragmented post-acute care industry, Pennant has carved out a niche as a mid-sized operator with a reputation for clinical excellence and scalable growth. Its hybrid approach—combining corporate oversight with affiliate autonomy—positions it competitively against both larger national chains and smaller local providers. The company’s emphasis on organic growth and strategic acquisitions further strengthens its foothold in underserved markets, particularly in the western and southwestern United States.
Pennant reported revenue of $695.2 million for FY 2024, with net income of $22.6 million, reflecting a net margin of approximately 3.2%. Diluted EPS stood at $0.70, while operating cash flow of $39.3 million underscores steady cash generation. Capital expenditures of $9.0 million suggest disciplined reinvestment, aligning with the company’s asset-light model and focus on scalable operations.
The company’s earnings power is supported by its ability to maintain profitability in a reimbursement-sensitive environment, with operating cash flow covering interest and growth needs. Pennant’s capital efficiency is evident in its decentralized structure, which minimizes overhead while maximizing local market responsiveness. The absence of dividends allows for reinvestment in organic expansion and tuck-in acquisitions.
Pennant’s balance sheet shows $24.2 million in cash and equivalents against total debt of $273.1 million, indicating a leveraged but manageable position. The debt load is primarily tied to growth initiatives, with operating cash flow providing adequate coverage. The lack of dividend payouts preserves liquidity for debt servicing and strategic investments.
Pennant’s growth is driven by organic expansion and targeted acquisitions in home health and hospice, sectors benefiting from demographic tailwinds. The company does not pay dividends, opting instead to allocate capital toward market penetration and operational improvements. Recent trends suggest a focus on margin enhancement through operational efficiencies and reimbursement optimization.
Trading at a P/E multiple derived from its $0.70 EPS, Pennant’s valuation reflects market expectations for mid-single-digit earnings growth. Investors likely price in the company’s ability to navigate regulatory headwinds while capitalizing on aging population trends. The stock’s performance hinges on execution in margin improvement and geographic expansion.
Pennant’s decentralized model and clinical focus provide resilience against industry consolidation pressures. Near-term opportunities lie in expanding hospice margins and leveraging its affiliate network for cross-selling. Long-term success depends on sustaining quality metrics and selectively pursuing acquisitions in high-growth markets. Regulatory changes remain a key monitorable for the outlook.
Company filings, CIK 0001766400
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 |