Innovage Holding Corp.

Health Care
Medical/Nursing Services
www.innovage.com

Moat Score
Safety Score

Market Cap $449.36M
PE -16
Debt $67.89M
Cash $46.09M
EV $471.15M
FCF -$2.68M

Earnings

loading chart...

Sales & Net Margins

loading chart...

Earnings	-$27.64M
EBIT	-$28.13M
ROE	-11%
ROA	-5%
FCF	-$2.68M
Equity	$256.34M
Growth Stability	1
PE	-16.26
PB	1.75
P/FCF	-167.55
P/S	0.56
Price/Cash	0.1
Debt/Equity	0.26
Debt/FCF	-25.31
Net Margins	-5%
Gross Margins	18%
Op. Margins	-3%
Sales Growth YoY	11%
Sales Growth QoQ	2%
Sales CAGR	6%
Equity CAGR	11%
Earnings Growth YoY	253%

Earnings Growth QoQ	136%
Sales CAGR 5Y	6%
Equity CAGR 5Y	11%
Earnings CAGR 3Y	6%
Sales CAGR 3Y	6%
Equity CAGR 3Y	-10%
Market Cap	$449.36M
Revenue	$806.61M
Assets	$524.78M
Total Debt	$67.89M
Cash	$46.09M
Shares Outstanding	135.35M
EV	471.15M
Moat Score	8%
Safety Score	71%
Working Capital	22.98M
Current Ratio	1.16
Gross Profit	$142.18M
Shares Growth 3y	0%
Equity Growth QoQ	-5%
Equity Growth YoY	-12%

Assets & ROA

loading chart...

Stockholders Equity & ROE

loading chart...

InnovAge Holding Corp is a healthcare delivery platform by several participants focused on providing all-inclusive, capitated care to high-cost, dual-eligible seniors. Its patient-centered care delivery approach improves the quality of care while keeping them in their homes and reducing over-utilization of high-cost care settings such as hospitals and nursing homes. The company's segment includes PACE and others. It generates maximum revenue from the PACE segment.

SEC Filings

Direct access to Innovage Holding Corp. (INNV) Annual Reports (10K) and Quarterly Reports (10Q) from the SEC website.

2024
- 10-Q Dec 31
- 10-Q Sep 30
- 10-K Jun 30
- 10-Q Mar 31
2023
- 10-Q Dec 31
- 10-Q Sep 30
- 10-K Jun 30
- 10-Q Mar 31
2022
- 10-Q Dec 31
- 10-Q Sep 30
- 10-K Jun 30
- 10-Q Mar 31

Sector Comparison

How does Innovage Holding Corp. compare to its competitors?

Loading chart...

Peter Lynch's Chart

This chart shows the current pricing of Innovage Holding Corp. compared to its past. The addition of the earnings trend line provides further insights into the company's earnings power.

loading chart...

Innovage Holding Corp. Discounted Cash Flow

Fully customizable DCF calculator online for Innovage Holding Corp..

Years

Calculation mode

= -$27M

	0	1	2	3	4	5	6	7	8	9	10	TV
fcf	-$2.7M	-$2.7M	-$2.7M	-$2.7M	-$2.7M	-$2.7M	-$2.7M	-$2.7M	-$2.7M	-$2.7M	-$2.7M	-$27M
DCF		-$2.4M	-$2.2M	-$2M	-$1.8M	-$1.7M	-$1.5M	-$1.4M	-$1.3M	-$1.1M	-$1M	-$10M
Value	-$27M

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

Years	06/2020	06/2021	06/2022	06/2023	06/2024	TTM
Net Margins	5%	-7%	-1%	-6%	-3%	-5%
ROA	-	-2%	-1%	-9%	-4%	-5%
ROE	-	-12%	-2%	-14%	-8%	-11%

Bad Net Margins (-4.64%)

Net Margins are too low to guarantee profitability in case of higher costs or higher interest rates. Furthermore lower margins cause higher earnings’ volatility.

Safety and Stability

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Years	06/2020	06/2021	06/2022	06/2023	06/2024	TTM
Debt over FCF	-	-3.23	-7.07	-23.6	-1.56	-25.31
Debt over Equity	2.01	0.23	0.23	0.24	0.25	0.26
Growth Stability	-	-	-	-	-	1

Good Debt/FCF ratio (-25.31)

Net Margins are high enough to offer a good protection on the profits in case of higher costs or higher interests. Furthermore higher margins reduce earnings’ volatility.

Good Debt/Equity ratio (0.26)

The company is not overleveraged and has a good balance between equity and debt.

Good Graham’s Stability (1)

The company has a good stability in its earnings, which is a sign of a good competitive advantage.

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Years	06/2020	06/2021	06/2022	06/2023	06/2024	CAGR 5Y
Revenue YoY growth	-	12%	10%	-2%	11%	6%
Earnings YoY growth	-	-274%	-82%	447%	-47%	-
Equity YoY growth	-	232%	-5%	-11%	-8%	11%
FCF YoY growth	-	-178%	-56%	-71%	1K%	-