investorscraft@gmail.com

Intrinsic ValueWELL Health Technologies Corp. (WELL.TO)

Previous Close$3.96
Intrinsic Value
Upside potential
Previous Close
$3.96

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

WELL Health Technologies Corp. is a digital health company specializing in omni-channel patient care across Canada, the U.S., and international markets. The company integrates primary, specialized, and diagnostic healthcare services with telehealth solutions, electronic medical records (EMR), and revenue cycle management tools. Its diversified portfolio includes platforms like OSCAR Pro, Tia Health, and Circle Medical, positioning it as a leader in tech-enabled healthcare delivery. WELL Health operates a hybrid model combining physical clinics with virtual care, enhancing accessibility and efficiency. The company’s focus on practitioner-centric tools, such as billing-as-a-service and cybersecurity solutions, strengthens its value proposition in a fragmented industry. With a growing network of clinics and diagnostic centers, WELL Health leverages scale to drive adoption of its digital ecosystem. Its competitive edge lies in vertical integration, combining software, services, and infrastructure to serve both providers and patients. The company is well-positioned to capitalize on the global shift toward digitized healthcare, though it faces competition from larger telehealth providers and regional players.

Revenue Profitability And Efficiency

WELL Health reported revenue of CAD 919.7 million for FY 2024, reflecting its scalable hybrid care model. Net income stood at CAD 32.6 million, with diluted EPS of CAD 0.13, indicating modest but positive profitability. Operating cash flow was CAD 9.5 million, though capital expenditures of CAD -16.2 million suggest ongoing investments in technology and clinic expansion. The company’s ability to monetize its digital and physical assets remains central to margin improvement.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by recurring revenue streams from EMR platforms, telehealth subscriptions, and clinic operations. Capital efficiency is tempered by high-growth investments, as seen in negative free cash flow (operating cash flow less capex). However, its asset-light software segments likely contribute higher-margin revenue, balancing capital-intensive clinic expansions.

Balance Sheet And Financial Health

WELL Health holds CAD 131.7 million in cash against total debt of CAD 425.1 million, indicating moderate leverage. The balance sheet supports growth initiatives, but debt servicing could pressure cash flows if profitability stalls. With no dividends, retained earnings are reinvested into acquisitions and organic expansion.

Growth Trends And Dividend Policy

Growth is driven by acquisitions, clinic rollouts, and telehealth adoption, though organic expansion metrics are undisclosed. The company does not pay dividends, prioritizing reinvestment. Its beta of 1.17 suggests higher volatility, aligning with its growth-focused strategy in the evolving digital health sector.

Valuation And Market Expectations

At a market cap of CAD 1.02 billion, WELL Health trades at ~1.1x revenue, reflecting investor optimism about its tech-enabled healthcare model. The modest EPS and negative free cash flow imply expectations for future scalability rather than near-term earnings dominance.

Strategic Advantages And Outlook

WELL Health’s integrated care platform and practitioner-focused tools provide a defensible niche. Regulatory tailwinds for telehealth and aging demographics support long-term demand. Execution risks include integration of acquisitions and competition, but its hybrid model aligns with industry trends toward digitization and accessible care.

Sources

Company filings, TSX disclosures

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