Company Valuation: eHealth, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 672.9 132.7 247.3 278.6 141.5 28.48 - -
Change - -80.28% 86.36% 12.62% -49.2% -79.88% - -
Enterprise Value (EV) 1 591 95.13 193.4 264.8 177.3 212.9 225.3 225.2
Change - -83.91% 103.36% 36.87% -33.06% 20.14% 5.79% -0.03%
P/E -5.56x -1.11x -3.68x -7.9x -13.5x -0.7x -0.91x -7.61x
PBR 0.91x 0.2x 0.41x 0.47x 0.24x 0.05x 0.05x 0.05x
PEG - 0.22x 0.1x 0.2x 0.2x -0x 0x 0.1x
Capitalization / Revenue 1.25x 0.33x 0.55x 0.52x 0.26x 0.07x 0.07x 0.06x
EV / Revenue 1.1x 0.23x 0.43x 0.5x 0.32x 0.5x 0.52x 0.47x
EV / EBITDA -26x -2.28x 13.8x 3.82x 1.82x 3.35x 3.39x 2.58x
EV / EBIT -4.7x -0.93x -6.65x 11.2x 2.67x 5.97x 4.63x 4.12x
EV / FCF -3.22x -2.24x -11.1x -8.48x -4.36x -66.7x 37.8x -
FCF Yield -31% -44.5% -9.03% -11.8% -22.9% -1.5% 2.64% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -4.59 -4.36 -2.37 -1.19 -0.34 -1.274 -0.977 -0.1168
Distribution rate - - - - - - - -
Net sales 1 538.2 405.4 452.9 532.4 554 422.4 435.3 475.4
EBITDA 1 -22.7 -41.67 14.06 69.26 97.3 63.63 66.4 87.21
EBIT 1 -125.6 -102.7 -29.07 23.57 66.49 35.64 48.6 54.69
Net income 1 -122.9 -119.4 -66.52 -34.96 -10.4 -40.39 -32.01 -4.398
Net Debt 1 -81.86 -37.6 -53.9 -13.78 35.73 184.5 196.8 196.7
Reference price 2 25.5000 4.8400 8.7200 9.4000 4.6000 0.8890 0.8890 0.8890
Nbr of stocks (in thousands) 26,388 27,422 28,365 29,634 30,765 32,033 - -
Announcement Date 3/1/22 2/28/23 2/27/24 2/26/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-0.67x0.5x3.33x-.--% 27.31M
20.4x4.21x12.34x1.07% 62.8B
27.97x4.41x13.58x1.15% 61.88B
11.15x0.69x - 3.58% 36.68B
18.45x3.17x11.37x1.22% 28.88B
18.76x4.08x11.54x1.04% 21.79B
13.15x - - 6.9% 11.95B
43.86x2.49x8.04x1.28% 4.89B
18.45x3.24x9.87x3.89% 4.51B
78.77x19.86x32.83x-.--% 4.15B
Average 25.03x 4.74x 12.86x 2.01% 23.76B
Weighted average by Cap. 21.65x 3.78x 12.78x 1.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. EHTH Stock
  4. Valuation eHealth, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!