investorscraft@gmail.com

Intrinsic Value of HealthStream, Inc. (HSTM)

Previous Close$26.60
Intrinsic Value
Upside potential
Previous Close
$26.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HealthStream, Inc. operates as a leading provider of workforce development and clinical education solutions for the healthcare industry. The company primarily serves hospitals, health systems, and other healthcare organizations through its cloud-based SaaS platform, which delivers training, competency management, and credentialing services. HealthStream’s revenue model is subscription-based, ensuring recurring income streams from long-term customer contracts. The company’s focus on regulatory compliance and staff competency aligns with the healthcare sector’s increasing emphasis on quality and safety. HealthStream holds a strong position in the niche market of healthcare workforce solutions, competing with firms like Relias and Elsevier. Its platform integrates learning management, talent development, and simulation training, addressing critical pain points for healthcare providers. The company’s market position is reinforced by its extensive customer base, which includes over 4,800 healthcare facilities. HealthStream’s ability to scale its offerings and adapt to evolving industry regulations provides a competitive edge in a fragmented but growing market.

Revenue Profitability And Efficiency

HealthStream reported revenue of $291.6 million for FY 2024, reflecting steady demand for its workforce solutions. Net income stood at $20.0 million, with diluted EPS of $0.66, indicating improved profitability. Operating cash flow was robust at $57.7 million, supported by efficient subscription collections. Capital expenditures were modest at $1.4 million, underscoring the asset-light nature of its SaaS model. The company’s operating leverage suggests scalability as revenue grows.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by high-margin recurring revenue, with operating cash flow significantly exceeding net income. HealthStream’s capital efficiency is evident in its low capex requirements relative to cash generation. The SaaS model enables strong returns on invested capital, though specific ROIC figures are not disclosed. The balance between growth investments and profitability appears well-managed, supporting sustainable earnings expansion.

Balance Sheet And Financial Health

HealthStream maintains a solid balance sheet, with $59.5 million in cash and equivalents against $17.4 million of total debt, indicating ample liquidity. The low debt-to-equity ratio suggests minimal financial risk. The company’s financial health is further supported by consistent positive cash flows, providing flexibility for strategic investments or shareholder returns without reliance on external financing.

Growth Trends And Dividend Policy

Revenue growth trends reflect steady adoption of HealthStream’s solutions, though specific YoY growth rates are not provided. The company pays a modest dividend of $0.118 per share, signaling a commitment to returning capital while retaining funds for growth. The dividend payout ratio remains low, preserving cash for reinvestment in product development and market expansion.

Valuation And Market Expectations

HealthStream’s valuation metrics are not explicitly provided, but its stable cash flows and niche market position likely support a premium to traditional healthcare services firms. Market expectations appear balanced, with growth prospects tempered by the competitive and regulated nature of the healthcare training sector. Investor focus remains on subscription retention and expansion opportunities.

Strategic Advantages And Outlook

HealthStream’s strategic advantages include its entrenched customer relationships, regulatory expertise, and scalable SaaS platform. The outlook is positive, supported by healthcare’s ongoing digital transformation and staffing challenges. Risks include competition and budget constraints among healthcare providers, but the company’s focus on mission-critical training solutions positions it well for sustained growth.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount