eHealth, Inc. (EHTH) DCF Valuation

eHealth, Inc. (EHTH) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

eHealth, Inc. (EHTH) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain insight into your eHealth, Inc. (EHTH) valuation analysis with our sophisticated DCF Calculator! This Excel template, preloaded with real (EHTH) data, enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of eHealth, Inc. (EHTH).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 506.2 582.8 538.2 405.4 452.9 446.7 440.5 434.5 428.5 422.7
Revenue Growth, % 0 15.13 -7.65 -24.68 11.72 -1.37 -1.37 -1.37 -1.37 -1.37
EBITDA 110.7 66.3 -105.2 -42.4 -9.2 1.1 1.1 1.1 1.0 1.0
EBITDA, % 21.86 11.37 -19.54 -10.45 -2.02 0.24264 0.24264 0.24264 0.24264 0.24264
Depreciation 400.7 529.5 612.6 488.5 19.9 334.5 329.9 325.4 320.9 316.5
Depreciation, % 79.16 90.85 113.83 120.5 4.4 74.88 74.88 74.88 74.88 74.88
EBIT -290.1 -463.2 -717.8 -530.8 -29.1 -306.6 -302.4 -298.2 -294.2 -290.1
EBIT, % -57.3 -79.48 -133.37 -130.95 -6.42 -68.64 -68.64 -68.64 -68.64 -68.64
Total Cash 23.5 93.4 123.2 144.4 121.7 94.7 93.4 92.2 90.9 89.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 176.9 221.0 260.6 245.4 922.2
Account Receivables, % 34.94 37.91 48.42 60.53 203.63
Inventories 5.5 16.1 22.9 .0 .0 7.2 7.1 7.0 6.9 6.8
Inventories, % 1.08 2.76 4.25 0.000000247 0 1.62 1.62 1.62 1.62 1.62
Accounts Payable 24.6 36.9 13.8 6.7 7.2 15.2 15.0 14.8 14.6 14.4
Accounts Payable, % 4.85 6.34 2.55 1.66 1.59 3.4 3.4 3.4 3.4 3.4
Capital Expenditure -16.9 -23.8 -20.9 -15.5 -10.8 -15.6 -15.4 -15.2 -15.0 -14.8
Capital Expenditure, % -3.33 -4.08 -3.88 -3.83 -2.38 -3.5 -3.5 -3.5 -3.5 -3.5
Tax Rate, % 7.78 7.78 7.78 7.78 7.78 7.78 7.78 7.78 7.78 7.78
EBITAT -232.3 -389.9 -599.9 -442.7 -26.8 -259.7 -256.1 -252.6 -249.1 -245.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -6.3 73.4 -77.7 61.3 -694.0 730.4 61.7 60.9 60.0 59.2
WACC, % 7.25 7.38 7.37 7.36 7.64 7.4 7.4 7.4 7.4 7.4
PV UFCF
SUM PV UFCF 869.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 60
Terminal Value 1,118
Present Terminal Value 783
Enterprise Value 1,652
Net Debt -13
Equity Value 1,664
Diluted Shares Outstanding, MM 28
Equity Value Per Share 59.41

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real EHTH financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on eHealth’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Customizable Health Metrics: Adjust essential inputs such as patient growth rate, revenue per user, and operating expenses.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial outputs.
  • High-Precision Accuracy: Leverages eHealth's actual financial data for dependable valuation results.
  • Effortless Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Streamlines the valuation process, removing the need for complex model construction.

How It Functions

  1. Download the Template: Gain immediate access to the Excel-based EHTH DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional variables.
  3. Instant Calculations: The model automatically recalculates eHealth’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial decisions.

Why Choose the eHealth Calculator?

  • Accuracy: Utilizes real eHealth financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and test different input scenarios.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and attention to detail of top financial professionals.
  • User-Friendly: Simple interface designed for all users, regardless of financial modeling experience.

Who Should Use This Product?

  • Healthcare Professionals: Understand the intricacies of eHealth solutions and their impact on patient care.
  • Researchers: Utilize data-driven insights to enhance studies on digital health trends.
  • Investors: Evaluate your investment strategies and assess the performance metrics of eHealth, Inc. (EHTH).
  • Policy Makers: Analyze the implications of eHealth technologies on healthcare policies and regulations.
  • Entrepreneurs: Discover how established eHealth companies like eHealth, Inc. (EHTH) operate and innovate.

What the Template Contains

  • Pre-Filled Data: Includes eHealth, Inc.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze eHealth, Inc.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.