The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$28.51Fair value$71.30Bull$103.27
FairClose
52-week traded range
52W low $73.2152W high $106.79
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
HealthEquity closed at $96.26, 35.0% above the consensus fair value of $71.30 drawn from 8 valuation models.
Financial DNA score 59/100 — Good. P/E of 39.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$103.27
+7.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$36.23
-62.4%
√(22.5 × EPS × BVPS)
EPS=2.46, BVPS=23.71 · outside Graham range (P/E 39.1, P/B 4.1) — asset-light, treat as a rough floor
P/E Fair Value
$49.20
-48.9%
EPS × 20x (sector P/E)
EPS=2.46, Sector P/E=20x
Peter Lynch (PEG)
$73.80
-23.3%
EPS × Growth% (PEG = 1 is fair)
EPS=2.46, g=30%
EV/EBITDA
$90.87
-5.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=477.11M
Book Value (P/B)
$28.51
-70.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=23.71, ROE=10.8%, g=6%, r=10%
Reverse DCF
$96.26
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.2% | Historical: 40%
Margin of Safety
$47.18
-51.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=62.9, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.