HEALTHEQUITY, INC. (HQY)
Services-Business Services, NEC · Technology · $7.2B
Intrinsic Value (Consensus)
$36.79
Current Price
$85.66
Margin of Safety
-57.1%
57.1% Above Intrinsic Value
Value: $37
Price: $86
Valuation Model Estimates
Current Price: $85.66
DCF (Discounted Cash Flow)
$254.30
Graham Number
$37.28
Earnings Power Value
$23.88
Relative Value (P/E)
$49.20
Dividend Discount Model
Not applicable
—
Consensus Value
$36.79
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
63
Profitability
18/25
Strength
22/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $2.46
- EPS (Forward)
- $2.95
- Book Value
- $25.11
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 10.2%
- Debt/Equity
- 45%
- Revenue Growth
- 9.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance