FMP

FMP

Enter

INOV - Inovalon Holdings, I...

photo-url-https://images.financialmodelingprep.com/symbol/INOV.png

Inovalon Holdings, Inc.

INOV

NASDAQ

Inovalon Holdings, Inc. provides cloud-based platforms for data-driven healthcare. It operates Inovalon ONE Platform, a cloud-based platform that interconnect with the healthcare ecosystem to aggregate and analyze data in real-time, as well as empowers the application in resulting insights. The company also operates myABILITY software platform, an integrated set of cloud-based applications for providers that offers connectivity, administrative, clinical and quality analysis, management, and performance improvement capabilities to acute, post-acute, and ambulatory point-of-care provider facilities. In addition, it offers advisory, implementation, and support services. The company serves health plans and provider organizations, as well as pharmaceutical, medical device, and diagnostics companies. Its platforms include information of data pertaining to approximately 988,000 physicians; 522,000 clinical facilities; and approximately 314 million individuals and 53 billion medical events. Inovalon Holdings, Inc. was founded in 1998 and is headquartered in Bowie, Maryland.

31.1 USD

0.2925 (0.941%)

Operating Data

Year

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

Revenue

427.59M

449.36M

527.68M

642.41M

667.52M

747.92M

837.99M

938.91M

1.05B

1.18B

Revenue %

-

5.09

17.43

21.74

3.91

12.04

12.04

12.04

12.04

Ebitda

81.25M

91.9M

94.07M

179.96M

186.56M

169.39M

189.79M

212.65M

238.26M

266.95M

Ebitda %

19

20.45

17.83

28.01

27.95

22.65

22.65

22.65

22.65

Ebit

43.96M

38.81M

-2.66M

71.71M

71.64M

60.3M

67.56M

75.69M

84.81M

95.02M

Ebit %

10.28

8.64

-0.5

11.16

10.73

8.06

8.06

8.06

8.06

Depreciation

37.28M

53.09M

96.72M

108.25M

114.92M

109.09M

122.23M

136.95M

153.45M

171.93M

Depreciation %

8.72

11.81

18.33

16.85

17.22

14.59

14.59

14.59

14.59

Balance Sheet

Year

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

Total Cash

573M

476.23M

122.59M

93.09M

123.88M

383.35M

429.52M

481.25M

539.21M

604.15M

Total Cash %

134.01

105.98

23.23

14.49

18.56

51.26

51.26

51.26

51.26

Receivables

100.76M

102.04M

114.73M

144M

172.67M

173.96M

194.91M

218.39M

244.69M

274.16M

Receivables %

23.56

22.71

21.74

22.42

25.87

23.26

23.26

23.26

23.26

Inventories

-

-

-

-

-

-

-

-

-

-

Inventories %

-

-

-

-

-

-

-

-

-

Payable

16.47M

34.11M

-

-

53M

28.99M

32.49M

36.4M

40.78M

45.69M

Payable %

3.85

7.59

-

-

7.94

3.88

3.88

3.88

3.88

Cap Ex

-39.03M

-65.54M

-64.97M

-58.94M

-86.61M

-87.02M

-97.5M

-109.24M

-122.4M

-137.14M

Cap Ex %

-9.13

-14.59

-12.31

-9.17

-12.97

-11.64

-11.64

-11.64

-11.64

Weighted Average Cost Of Capital

Price

31.1

Beta

Diluted Shares Outstanding

149.72M

Costof Debt

6.26

Tax Rate

After Tax Cost Of Debt

6.26

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

897.3M

Total Equity

4.66B

Total Capital

5.55B

Debt Weighting

16.16

Equity Weighting

83.84

Wacc

6.28

Build Up Free Cash Flow

Year

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

Revenue

427.59M

449.36M

527.68M

642.41M

667.52M

747.92M

837.99M

938.91M

1.05B

1.18B

Ebitda

81.25M

91.9M

94.07M

179.96M

186.56M

169.39M

189.79M

212.65M

238.26M

266.95M

Ebit

43.96M

38.81M

-2.66M

71.71M

71.64M

60.3M

67.56M

75.69M

84.81M

95.02M

Tax Rate

-46.04

-46.04

-46.04

-46.04

-46.04

-46.04

-46.04

-46.04

-46.04

-46.04

Ebiat

30.63M

41.47M

-1.94M

94.85M

104.62M

53.4M

59.83M

67.04M

75.11M

84.15M

Depreciation

37.28M

53.09M

96.72M

108.25M

114.92M

109.09M

122.23M

136.95M

153.45M

171.93M

Receivables

100.76M

102.04M

114.73M

144M

172.67M

173.96M

194.91M

218.39M

244.69M

274.16M

Inventories

-

-

-

-

-

-

-

-

-

-

Payable

16.47M

34.11M

-

-

53M

28.99M

32.49M

36.4M

40.78M

45.69M

Cap Ex

-39.03M

-65.54M

-64.97M

-58.94M

-86.61M

-87.02M

-97.5M

-109.24M

-122.4M

-137.14M

Ufcf

-55.39M

45.37M

-17M

114.9M

157.27M

50.17M

67.1M

75.18M

84.24M

94.38M

Wacc

6.28

6.28

6.28

6.28

6.28

Pv Ufcf

47.21M

59.41M

62.63M

66.02M

69.6M

Sum Pv Ufcf

304.91M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

6.28

Free Cash Flow T1

98.16M

Terminal Value

4.31B

Present Terminal Value

3.18B

Intrinsic Value

Enterprise Value

3.49B

Net Debt

773.42M

Equity Value

2.71B

Diluted Shares Outstanding

149.72M

Equity Value Per Share

18.13

Projected DCF

18.13 -0.715%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep