MultiPlan Corporation (MPLN) Bundle
Understanding MultiPlan Corporation (MPLN) Revenue Streams
Understanding MultiPlan Corporation’s Revenue Streams
The total revenues for the three months ended September 30, 2024, were $230.5 million, a decrease of $12.3 million or 5.1% compared to $242.8 million for the same period in 2023. For the nine months ended September 30, 2024, total revenues were $698.5 million, which reflects a decrease of $18.9 million or 2.6% from $717.4 million in the prior year.
Revenue Breakdown by Service Type
| Service Type | Three Months Ended September 30, 2024 (in millions) | Three Months Ended September 30, 2023 (in millions) | Change ($) | Change (%) | Nine Months Ended September 30, 2024 (in millions) | Nine Months Ended September 30, 2023 (in millions) | Change ($) | Change (%) |
|---|---|---|---|---|---|---|---|---|
| Network-Based Services | $46.2 | $56.8 | ($10.7) | (18.8%) | $138.0 | $171.2 | ($33.1) | (19.4%) |
| Analytics-Based Services | $157.7 | $158.4 | ($0.7) | (0.4%) | $477.7 | $462.3 | $15.4 | 3.3% |
| Payment and Revenue Integrity Services | $26.6 | $27.6 | ($0.9) | (3.4%) | $82.8 | $83.9 | ($1.2) | (1.4%) |
Year-over-Year Revenue Growth Rate
The year-over-year revenue growth rate indicates fluctuations in revenue performance across various service lines. The most significant decline was seen in Network-Based Services, which decreased by $10.7 million or 18.8% in the third quarter of 2024 compared to the same quarter in 2023. Conversely, Analytics-Based Services experienced a slight increase of $15.4 million or 3.3% for the nine-month period ending September 30, 2024.
Contribution of Different Business Segments to Overall Revenue
For the three months ended September 30, 2024, the revenue contributions from each segment were as follows:
- Network-Based Services: 20.1% of total revenue
- Analytics-Based Services: 68.3% of total revenue
- Payment and Revenue Integrity Services: 11.6% of total revenue
This indicates a strong reliance on Analytics-Based Services, which continues to grow despite declines in other segments.
Analysis of Significant Changes in Revenue Streams
The decline in Network-Based Services revenue was primarily attributed to customer attrition and lower medical savings on claims. Specifically, this segment saw a reduction of $33.1 million or 19.4% over nine months due to customer and program attrition and reduced claims volumes. These challenges highlight the need for strategic adjustments to stabilize and enhance revenue in this area.
In contrast, the increase in Analytics-Based Services revenue by $15.4 million or 3.3% for the nine-month period reflects successful initiatives to boost medical savings and enhance service offerings. This segment's resilience showcases its critical role in the company's overall financial health.
A Deep Dive into MultiPlan Corporation (MPLN) Profitability
Profitability Metrics
Gross Profit Margin: For the three months ended September 30, 2024, the gross profit margin was 73.7%, a decrease from 74.2% in the same period of 2023. For the nine months ended September 30, 2024, the gross profit margin was 73.8%, down from 74.1% year-over-year.
Operating Profit Margin: The operating loss for the three months ended September 30, 2024, was ($338.2 million), resulting in an operating margin of (146.7)%, compared to an operating profit of $39.5 million and an operating margin of 16.3% for the same quarter in 2023. For the nine-month period, the operating loss was ($1.35 billion), with an operating margin of (192.9)%, compared to an operating profit of $121.2 million and a margin of 16.9% in 2023.
Net Profit Margin: For the three months ended September 30, 2024, the net loss was ($391.5 million), yielding a net profit margin of (170.0)%. In contrast, the net loss for the same period in 2023 was ($24.1 million), equating to a net profit margin of (9.9)%. For the nine-month period, the net loss was ($1.51 billion), resulting in a net profit margin of (216.5)%, compared to ($60.3 million) and a margin of (8.4)% in 2023.
| Metric | Q3 2024 | Q3 2023 | Change (%) | 9M 2024 | 9M 2023 | Change (%) |
|---|---|---|---|---|---|---|
| Gross Profit Margin | 73.7% | 74.2% | (0.5)% | 73.8% | 74.1% | (0.3)% |
| Operating Profit Margin | (146.7)% | 16.3% | (163.0)% | (192.9)% | 16.9% | (209.8)% |
| Net Profit Margin | (170.0)% | (9.9)% | (160.1)% | (216.5)% | (8.4)% | (208.1)% |
Trends in Profitability: The decreasing gross profit margin reflects challenges in maintaining pricing power and cost management. The significant decline in operating and net profit margins is attributed largely to increased costs associated with goodwill impairment and operational inefficiencies.
Comparison with Industry Averages: The industry average gross profit margin for healthcare services is approximately 75%, while the average operating margin is around 10%. The company’s margins are considerably below these averages, indicating potential issues with cost structure and operational management.
Operational Efficiency Analysis: The company reported an operating loss of $1.35 billion for the nine months ended September 30, 2024, primarily due to a loss on impairment of goodwill and intangible assets totaling $1.43 billion. General and administrative expenses increased slightly by 2.6% year-over-year, reflecting ongoing cost control measures but insufficient to offset the overall losses. The gross margin has shown minor fluctuations, indicating challenges in maintaining operational efficiency amidst rising costs.
Debt vs. Equity: How MultiPlan Corporation (MPLN) Finances Its Growth
Debt vs. Equity: How MultiPlan Corporation Finances Its Growth
Overview of the Company's Debt Levels
As of September 30, 2024, MultiPlan Corporation reported a total long-term debt of $4,510.2 million. This includes:
- $1,272.0 million in Term Loan B (excluding the current portion of $13.3 million)
- $1,050.0 million of 5.50% Senior Secured Notes
- $979.8 million of 5.750% Notes
- $1,253.9 million of Senior Convertible PIK Notes
The company’s short-term debt stood at $13.3 million as of the same date.
Debt-to-Equity Ratio and Comparison to Industry Standards
The debt-to-equity ratio for MultiPlan Corporation is calculated as:
Debt-to-Equity Ratio = Total Debt / Total Equity
As of September 30, 2024, the total equity was $207.562 million resulting in a debt-to-equity ratio of:
Debt-to-Equity Ratio = $4,510.2 million / $207.562 million = 21.7
This ratio is significantly higher than the industry average, which typically ranges from 1.0 to 2.0, indicating a higher reliance on debt financing.
Recent Debt Issuances, Credit Ratings, or Refinancing Activity
In recent activity, MultiPlan repurchased and canceled $21.1 million of Senior Convertible PIK Notes during the nine months ended September 30, 2024, recognizing a gain on debt extinguishment of $5.9 million. The company also engaged in interest rate swap agreements to manage interest rate risk, converting part of its floating rate debt to a fixed rate.
How the Company Balances Between Debt Financing and Equity Funding
MultiPlan balances its financing strategy through a combination of debt and equity. As of September 30, 2024, the total cash and cash equivalents stood at $97.2 million, providing liquidity to manage debt obligations. Furthermore, the company has a share repurchase program authorized for up to $100 million of its Class A common stock, demonstrating its commitment to returning value to shareholders while managing its capital structure.
| Debt Type | Amount (in millions) | Interest Rate | Maturity Date |
|---|---|---|---|
| Term Loan B | $1,272.0 | 9.41% | September 1, 2028 |
| 5.50% Senior Secured Notes | $1,050.0 | 5.50% | September 1, 2028 |
| 5.750% Notes | $979.8 | 5.75% | November 1, 2028 |
| Senior Convertible PIK Notes | $1,253.9 | 6% in cash, 7% in kind | October 15, 2027 |
As the company navigates its financing structure, it is crucial for investors to monitor how MultiPlan manages its high debt levels relative to its equity, especially in light of its operational performance and cash flow generation.
Assessing MultiPlan Corporation (MPLN) Liquidity
Assessing MultiPlan Corporation's Liquidity
Current Ratio: As of September 30, 2024, the current assets were approximately $97.2 million in cash and cash equivalents, while current liabilities totaled $2,014.7 million, resulting in a current ratio of 0.048.
Quick Ratio: The quick assets, excluding inventory, remain at $97.2 million against the same current liabilities, yielding a quick ratio of 0.048.
Working Capital Trends
As of September 30, 2024, the working capital was calculated as current assets minus current liabilities, resulting in a negative working capital of approximately ($1,917.5 million).
Cash Flow Statements Overview
Operating Cash Flows: For the nine months ended September 30, 2024, net cash provided by operating activities was $141.0 million, compared to $144.0 million for the same period in 2023.
Investing Cash Flows: Investing activities showed a cash outflow of ($87.7 million) for the nine months ended September 30, 2024, compared to ($218.4 million) for the same period in 2023.
Financing Cash Flows: Cash used in financing activities totaled ($37.7 million) for the nine months ended September 30, 2024, compared to ($158.5 million) in 2023.
| Cash Flow Activity | 2024 (in thousands) | 2023 (in thousands) |
|---|---|---|
| Operating Activities | $141,029 | $144,018 |
| Investing Activities | ($87,689) | ($218,449) |
| Financing Activities | ($37,666) | ($158,514) |
Potential Liquidity Concerns or Strengths
As of September 30, 2024, the company had $442.1 million available under its revolving credit facility. Additionally, there were letters of credit totaling $7.9 million utilized against this facility. The company's cash and cash equivalents included $10.6 million in restricted cash .
The primary sources of liquidity include internally generated funds and borrowing capacity, which are deemed sufficient for the next twelve months . However, the substantial negative working capital and the current ratio below 1 highlight potential liquidity concerns moving forward.
Is MultiPlan Corporation (MPLN) Overvalued or Undervalued?
Valuation Analysis
As of September 30, 2024, the price-to-earnings (P/E) ratio for MultiPlan Corporation is not applicable due to the company reporting a significant net loss. The net loss for the three months ended September 30, 2024, was $391,450 thousand, translating to a diluted net loss per share of $24.25.
The price-to-book (P/B) ratio is calculated using the company's book value. As of September 30, 2024, the total shareholders' equity was $207,562 thousand, with 16,914,056 shares outstanding. This results in a book value per share of approximately $12.26. If the stock is trading at, for example, $10.00, the P/B ratio would be 0.82.
For enterprise value-to-EBITDA (EV/EBITDA) analysis, the enterprise value can be calculated as market capitalization plus total debt minus cash and cash equivalents. As of September 30, 2024, total debt was $4,532.7 million. Cash and cash equivalents stood at $97.2 million. The EBITDA for the nine months ended September 30, 2024, was $(1,017,276) thousand. Therefore, the EV/EBITDA ratio will also be negative, indicating the company is currently not generating positive EBITDA.
Stock Price Trends
Over the last 12 months, the stock price has experienced significant volatility. The stock price began the year at approximately $15.00 but has declined to around $10.00 as of September 30, 2024, reflecting a drop of over 33%.
Dividend Yield and Payout Ratios
MultiPlan Corporation does not currently pay a dividend. As such, the dividend yield is 0%, and the payout ratio is not applicable given the absence of dividends.
Analyst Consensus on Stock Valuation
Analyst consensus as of October 2024 shows a mixture of ratings, with the majority suggesting a hold position. Some analysts have rated the stock as a buy based on potential future recovery, while others express concern over the company's significant net losses and declining revenues.
| Metric | Value |
|---|---|
| P/E Ratio | N/A |
| P/B Ratio | 0.82 |
| EV/EBITDA Ratio | N/A |
| Stock Price (as of Sep 30, 2024) | $10.00 |
| 12-Month Stock Price Change | -33% |
| Dividend Yield | 0% |
| Analyst Consensus | Hold |
Key Risks Facing MultiPlan Corporation (MPLN)
Key Risks Facing MultiPlan Corporation
Industry Competition: The healthcare data analytics industry is highly competitive, with several established players and new entrants continually emerging. As of September 30, 2024, the company reported a net loss of $1,507,866 compared to a net loss of $60,306 for the same period in 2023, indicating increasing competitive pressures impacting profitability.
Regulatory Changes: The healthcare sector is subject to extensive regulation. Any changes in healthcare laws or regulations could adversely affect the company’s operations and financial health. For instance, changes in reimbursement rates or compliance requirements could lead to increased operational costs.
Market Conditions: Economic fluctuations can influence healthcare spending. A decrease in healthcare expenditures due to economic downturns could affect the company's revenue streams. Revenues decreased by $12.3 million, or 5.1%, for the three months ended September 30, 2024, compared to the same period in 2023.
Operational Risks
Customer Attrition: The company experienced customer and program attrition, contributing to a revenue decline of $10.7 million, or 18.8%, in Network-Based Services revenues for the three months ended September 30, 2024. Approximately $4.1 million of this decrease was due to customer loss, indicating vulnerability to client retention issues.
Cybersecurity Threats: A significant cyberattack on U.S. healthcare infrastructure in early 2024 disrupted claims processing, leading to lower claims volumes and impacting overall performance. This incident highlights the operational risks associated with data security breaches.
Financial Risks
High Debt Levels: As of September 30, 2024, the company's long-term debt stood at $4,510.2 million, including $1,272.0 million in Term Loan B and $1,253.9 million in Senior Convertible PIK Notes. The high debt burden poses risks related to interest payments and refinancing.
Interest Expense: The company incurred interest expenses of $81.8 million for the three months ended September 30, 2024, a slight decrease from $84.3 million in 2023. The annualized weighted average cash interest rate decreased to 6.79% from 6.97% year-over-year, which reflects the company's ongoing efforts to manage debt costs.
Strategic Risks
Integration of Acquisitions: The acquisition of BST in May 2023 poses integration risks. The acquired expenses are included in costs of services and general administrative expenses, which could affect operational efficiency and cost management.
Loss on Impairment: For the nine months ended September 30, 2024, the company recorded a loss on impairment of goodwill and intangible assets amounting to $1,434.4 million. This significant impairment reflects challenges in achieving projected cash flows and could impact investor confidence.
| Risk Factor | Description | Impact ($ in millions) | Period |
|---|---|---|---|
| Net Loss | Increased competitive pressures | $1,507.9 | YTD September 2024 |
| Revenue Decline | Decrease in Network-Based Services | $10.7 | Q3 2024 |
| Long-term Debt | High levels of debt | $4,510.2 | September 2024 |
| Interest Expense | Cost of servicing debt | $81.8 | Q3 2024 |
| Goodwill Impairment | Loss on impairment | $1,434.4 | YTD September 2024 |
Future Growth Prospects for MultiPlan Corporation (MPLN)
Future Growth Prospects for MultiPlan Corporation
Analysis of Key Growth Drivers
Product innovation, market expansions, and strategic acquisitions are pivotal growth drivers for the company. The acquisition of BST in May 2023 introduced advanced analytics capabilities, enhancing service offerings and competitive positioning.
Future Revenue Growth Projections and Earnings Estimates
For the nine months ended September 30, 2024, total revenues decreased to $698.5 million, down from $717.4 million in the same period of 2023, representing a 2.6% decline. Future revenue growth will rely heavily on the integration of BST and improved performance in Analytics-Based Services, which showed a 3.3% increase year-over-year, amounting to $477.7 million.
Strategic Initiatives or Partnerships
The company has initiated a share repurchase program, with $25.6 million spent on repurchases as of September 30, 2024. This program aims to enhance shareholder value and may signal confidence in future growth.
Competitive Advantages
The company holds significant competitive advantages, including a robust provider network and proprietary technology. As of September 30, 2024, long-term debt totaled $4.51 billion, reflecting a strategic focus on leveraging debt for growth. The company’s annualized weighted average cash interest rate improved to 6.79%.
| Growth Metrics | 2024 (YTD) | 2023 (YTD) | Change (%) |
|---|---|---|---|
| Total Revenues | $698.5 million | $717.4 million | -2.6% |
| Analytics-Based Services Revenue | $477.7 million | $462.3 million | +3.3% |
| Network-Based Services Revenue | $138.0 million | $171.2 million | -19.4% |
| Payment and Revenue Integrity Services Revenue | $82.8 million | $83.9 million | -1.4% |
| Long-Term Debt | $4.51 billion | $4.53 billion | -0.4% |
| Annualized Weighted Average Cash Interest Rate | 6.79% | 6.83% | -0.4% |
MultiPlan Corporation (MPLN) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Updated on 16 Nov 2024
Resources:
- MultiPlan Corporation (MPLN) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of MultiPlan Corporation (MPLN)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View MultiPlan Corporation (MPLN)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.