Valuation Elevance Health, Inc.

Stocks

Market Closed - NYSE Other stock markets 06:00:02 16/07/26 am AEST			Pre-market 09:28:00 pm
390.33 ^USD	-8.54%		395.09	+1.22%

08:32pm	Baird Adjusts Price Target on Elevance Health to $393 From $331, Maintains Neutral Rating	MT
08:32pm	Goldman Sachs Adjusts Price Target on Elevance Health to $395 From $370, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	112,508	122,511	110,797	85,556	77,906	84,765	-	-
Change	-	8.89%	-9.56%	-22.78%	-8.94%	8.8%	-	-
Enterprise Value (EV) ¹	130,384	139,238	129,391	108,500	100,461	108,871	107,546	106,776
Change	-	6.79%	-7.07%	-16.15%	-7.41%	8.37%	-1.22%	-0.72%
P/E	18.7x	20.7x	18.7x	14.4x	13.9x	19.3x	14.4x	12.1x
PBR	3.17x	3.36x	2.85x	2.08x	1.79x	1.89x	1.7x	1.52x
PEG	-	63.99x	11.32x	7.89x	-7.59x	-1x	0.4x	0.7x
Capitalization / Revenue	0.82x	0.79x	0.65x	0.49x	0.39x	0.43x	0.42x	0.4x
EV / Revenue	0.95x	0.89x	0.76x	0.62x	0.51x	0.56x	0.54x	0.5x
EV / EBITDA	13x	12.7x	10.7x	8.9x	9.5x	10.4x	10.1x	9.43x
EV / EBIT	14.2x	13.9x	11.5x	9.54x	10.4x	12.3x	11.4x	9.88x
EV / FCF	17.9x	19.2x	19.1x	23.8x	31.7x	21.5x	17.7x	15.5x
FCF Yield	5.58%	5.2%	5.23%	4.2%	3.16%	4.66%	5.66%	6.45%
Dividend per Share ²	4.52	5.12	5.92	6.52	6.84	6.922	7.291	7.771
Rate of return	0.98%	1%	1.26%	1.77%	1.95%	1.77%	1.87%	1.99%
EPS ²	24.73	24.81	25.22	25.68	25.21	20.27	27.12	32.16
Distribution rate	18.3%	20.6%	23.5%	25.4%	27.1%	34.1%	26.9%	24.2%
Net sales ¹	136,943	155,660	170,209	175,204	197,584	195,770	200,109	211,440
EBITDA ¹	10,011	10,924	12,114	12,191	10,574	10,432	10,646	11,325
EBIT ¹	9,150	10,016	11,254	11,378	9,656	8,836	9,394	10,807
Net income ¹	6,104	6,025	5,987	5,980	5,662	4,479	5,840	6,649
Net Debt ¹	17,876	16,727	18,594	22,944	22,555	24,106	22,781	22,011
Reference price ²	463.54	512.97	471.56	368.90	350.55	390.33	390.33	390.33
Nbr of stocks (in thousands)	242,715	238,828	234,959	231,923	222,239	217,162	-	-
Announcement Date	26/1/22	25/1/23	24/1/24	23/1/25	28/1/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ELEVANCE HEALTH, INC.	19.74x	0.56x	10.22x	1.78%	84.76B
UNITEDHEALTH GROUP INC.	24.31x	0.96x	14.99x	2.12%	380B
CIGNA	11.93x	0.34x	7.3x	2.07%	78.78B
HUMANA INC.	48.68x	0.36x	20.7x	0.87%	48.96B
CENTENE CORPORATION	26.85x	0.15x	14.26x	-.--%	32.89B
MOLINA HEALTHCARE, INC.	70.18x	0.24x	15.88x	-.--%	12.16B
ALIGNMENT HEALTHCARE, INC.	109.4x	0.75x	25.13x	-.--%	4.33B
CLOVER HEALTH INVESTMENTS, CORP.	356.44x	0.79x	39.45x	-.--%	2.46B
PROGYNY, INC.	25.08x	1.71x	9.89x	-.--%	2.53B
MEDI ASSIST HEALTHCARE SERVICES LIMITED	48.09x	2.7x	14.24x	0.58%	276M
Average	74.07x	0.86x	17.21x	0.74%	64.72B
Weighted average by Cap.	26.89x	0.74x	13.98x	1.79%