Valuation Elevance Health, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-04-10 pm EDT			5-day change	1st Jan Change
311.53 ^USD	-1.69%		+3.59%	-11.13%

Apr. 07	Top Midday Stories: Stocks Fall as US-Iran Ceasefire Hopes Fade; Health Insurance Stocks Rise After Big Medicare Advantage Payment Rate Bump	MT
Apr. 07	The Market's Nerves of Steel

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	112,508	122,511	110,797	85,556	77,906	68,432	-	-
Change	-	8.89%	-9.56%	-22.78%	-8.94%	-12.16%	-	-
Enterprise Value (EV) ¹	130,384	139,238	129,391	108,500	100,461	89,871	90,001	89,415
Change	-	6.79%	-7.07%	-16.15%	-7.41%	-10.54%	0.14%	-0.65%
P/E ratio	18.7x	20.7x	18.7x	14.4x	13.9x	13x	11.9x	9.73x
PBR	3.17x	3.36x	2.85x	2.08x	1.79x	1.44x	1.29x	1.14x
PEG	-	63.99x	11.32x	7.89x	-7.59x	-2.62x	1.23x	0.4x
Capitalization / Revenue	0.82x	0.79x	0.65x	0.49x	0.39x	0.35x	0.34x	0.33x
EV / Revenue	0.95x	0.89x	0.76x	0.62x	0.51x	0.46x	0.45x	0.43x
EV / EBITDA	13x	12.7x	10.7x	8.9x	9.5x	9.03x	8.37x	7.82x
EV / EBIT	14.2x	13.9x	11.5x	9.54x	10.4x	10.1x	9.36x	8.04x
EV / FCF	17.9x	19.2x	19.1x	23.8x	31.7x	18.1x	15.8x	14.5x
FCF Yield	5.58%	5.2%	5.23%	4.2%	3.16%	5.53%	6.31%	6.9%
Dividend per Share ²	4.52	5.12	5.92	6.52	6.84	7.07	7.527	7.941
Rate of return	0.98%	1%	1.26%	1.77%	1.95%	2.27%	2.42%	2.55%
EPS ²	24.73	24.81	25.22	25.68	25.21	23.96	26.27	32
Distribution rate	18.3%	20.6%	23.5%	25.4%	27.1%	29.5%	28.7%	24.8%
Net sales ¹	136,943	155,660	170,209	175,204	197,584	194,285	199,839	208,617
EBITDA ¹	10,011	10,924	12,114	12,191	10,574	9,951	10,750	11,441
EBIT ¹	9,150	10,016	11,254	11,378	9,656	8,907	9,611	11,120
Net income ¹	6,104	6,025	5,987	5,980	5,662	5,245	5,608	6,652
Net Debt ¹	17,876	16,727	18,594	22,944	22,555	21,439	21,569	20,983
Reference price ²	463.54	512.97	471.56	368.90	350.55	311.53	311.53	311.53
Nbr of stocks (in thousands)	242,715	238,828	234,959	231,923	222,239	219,665	-	-
Announcement Date	1/26/22	1/25/23	1/24/24	1/23/25	1/28/26	-	-	-

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.	13x	0.46x	9.03x	2.27%	68.43B
UNITEDHEALTH GROUP INC.	18.12x	0.73x	11.6x	2.89%	276B
CIGNA	11.18x	0.32x	7.03x	2.29%	71.52B
HUMANA INC.	21.73x	0.21x	12.33x	2.03%	23.07B
CENTENE CORPORATION	19.31x	0.09x	9.09x	-.--%	18.34B
MOLINA HEALTHCARE, INC.	44.71x	0.16x	10.21x	-.--%	7.6B
ALIGNMENT HEALTHCARE, INC.	156.36x	0.74x	25.37x	-.--%	4.19B
PROGYNY, INC.	13.95x	0.81x	4.77x	-.--%	1.28B
CLOVER HEALTH INVESTMENTS, CORP.	-269.55x	0.3x	15.41x	-.--%	1.01B
MEDI ASSIST HEALTHCARE SERVICES LIMITED	48.18x	2.71x	14.27x	0.58%	286M
Average	7.70x	0.65x	11.91x	1.01%	47.2B
Weighted average by Cap.	17.59x	0.57x	10.57x	2.47%