Company Valuation: Alignment Healthcare, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 2,633 2,202 1,628 2,157 3,952 3,767 - -
Change - -16.35% -26.07% 32.46% 83.24% -4.67% - -
Enterprise Value (EV) 1 2,317 1,954 1,587 2,045 3,952 3,369 3,254 3,051
Change - -15.67% -18.76% 28.86% 93.23% -14.76% -3.41% -6.23%
P/E ratio -12.3x -14.2x -10.9x -16.8x - 141x 49.6x 25.1x
PBR - 9.25x 10.2x 21.6x - 16x 9.39x 5.99x
PEG - 0.5x 2.26x 1.1x - - 0x 0.3x
Capitalization / Revenue 2.25x 1.54x 0.89x 0.8x 1x 0.73x 0.58x 0.47x
EV / Revenue 1.98x 1.36x 0.87x 0.76x 1x 0.65x 0.5x 0.38x
EV / EBITDA -70x -73.1x -44.9x 1,527x 35.9x 22.4x 15x 10.1x
EV / EBIT -47.1x -44.2x -27.8x -79.5x 49.7x 29.2x 18.2x 12.2x
EV / FCF - -28.2x -16.7x -308x - 22.4x 16.4x 11.3x
FCF Yield - -3.54% -6% -0.33% - 4.46% 6.1% 8.88%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.14 -0.83 -0.79 -0.67 - 0.1311 0.372 0.7343
Distribution rate - - - - - - - -
Net sales 1 1,168 1,434 1,824 2,704 3,949 5,190 6,509 8,059
EBITDA 1 -33.12 -26.72 -35.32 1.339 109.9 150.6 217 300.6
EBIT 1 -49.15 -44.2 -56.99 -25.72 79.46 115.4 178.4 250
Net income 1 -195.3 -149.5 -148 -128 -0.724 29.87 80.75 154.7
Net Debt 1 -316 -248.6 -41.09 -111.4 - -398.7 -513.4 -716.2
Reference price 2 14.06 11.76 8.61 11.25 19.75 18.44 18.44 18.44
Nbr of stocks (in thousands) 187,242 187,261 189,100 191,696 200,092 204,296 - -
Announcement Date 03/03/22 28/02/23 27/02/24 27/02/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
140.65x0.65x22.37x-.--% 3.77B
16.98x0.69x10.9x3.08% 260B
11.39x0.33x7.08x2.29% 71.58B
12.14x0.44x8.56x2.44% 63.92B
19.31x0.2x11.68x2.22% 21.51B
23.27x0.11x10.86x-.--% 21.47B
34.21x0.15x9.99x-.--% 7.44B
15.59x0.87x5.12x-.--% 1.5B
-174.83x0.31x17.1x-.--% 1.05B
43.69x2.43x12.82x0.63% 262M
Average 14.24x 0.62x 11.65x 1.07% 45.25B
Weighted average by Cap. 16.70x 0.54x 10.08x 2.58%

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. Equities
  3. ALHC Stock
  4. Valuation Alignment Healthcare, Inc.