HealthEquity (HQY) Financials: Revenue & Earnings
$8.38B
Market Cap
37.25
P/E
21.46
Forward P/E
61
Score
HQY price $101.37 +0.49 +0.49%
Stocklytics score rationale: value 42, quality 78, growth 63.
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 178370000 | 229525000 | 287243000 | 531993000 | 733570000 | 756556000 | 861748000 | 999587000 | 1199774000 | 1313429000 |
Headquartered in Draper, Utah, and established in 2002, HealthEquity, Inc. furnishes technology-powered service platforms to both individual consumers and employers across the United States. The company provides cloud-based solutions designed to assist individuals in overseeing their healthcare expenditures and savings. These platforms enable users to make informed decisions about their health finances, pay medical…
HQY fair value $166.72. Price $101.37. Price is 39% below fair value.
Below fair value, and cheaper than usual. A larger discount than on 78% of days in the past 5 years.
Fair value is an estimate of what one share is worth if future cash flows arrive as modeled. It is not a forecast of the share price. How discounted cash flow works.
Calculated with a 10-year free-cash-flow discount. Starting free cash flow 471.67M. Growth 7.90%. When analyst earnings forecasts are available, free cash flow in those years is forecast earnings times the company's usual conversion of earnings into free cash flow, kept between 60% and 130%. Years with fewer than 3 analyst estimates are left out. Growth then fades in a straight line to terminal growth by year 10, starting from the last well-covered year's growth, or from the pace across those years when the final year slows sharply, kept between 0% and 20%. Without those forecasts, year-1 growth is analyst revenue growth for the next full fiscal year, or 5-year historical revenue growth when that forecast is missing, held for five years, then fading in a straight line to terminal growth by year 10. Terminal growth 3.00%. Discount rate 8.70% (beta 0.8). Beta is kept between 0.8 and 2.0, which on its own would make the discount rate 8.7% to 15.3%. The rate is then capped at 12%. A cap is used because a discount above 12% pushes higher-beta stocks further from the price. The discount rate stays at least 5 percentage points above terminal growth. Shares 82.72M. Net debt 682.55M. The earnings value is next-12-months earnings per share, or trailing earnings when that forecast is missing, times the stock's own 10-year median P/E, kept between 8 and 40. Fewer than five years of history uses the sector's typical P/E. Fair value is the average of the cash-flow value and the earnings value when both exist. Model uncertainty is high when fair value is more than 60% from the price, or when most of the cash-flow value sits after year 10.
| Date | EPS actual | EPS estimate | Revenue | Revenue estimate |
|---|---|---|---|---|
| 2026-12-02 | — | 1.16 | — | 347.24M |
| 2026-08-27 | 1.24 | 1.19 | 350.70M | 349.22M |
| 2026-05-28 | 1.24 | 1.11 | 354.64M | 352.02M |
| 2026-03-17 | 0.95 | 0.89 | 334.60M | 332.32M |
| 2025-12-03 | 1.01 | 0.91 | 322.20M | 320.63M |
| 2025-09-02 | 1.08 | 0.91 | 325.80M | 320.74M |
| 2025-06-03 | 0.97 | 0.81 | 330.80M | 322.28M |
| 2025-03-18 | 0.69 | 0.71 | 311.80M | 305.82M |
| 2024-12-09 | 0.78 | 0.71 | 300.40M | 290.09M |
| 2024-09-03 | 0.86 | 0.70 | 299.93M | 285.13M |
| 2024-06-03 | 0.80 | 0.66 | 287.60M | 277.91M |
| 2024-03-19 | 0.63 | 0.56 | 262.40M | 258.69M |
| 2023-12-05 | 0.60 | 0.50 | 249.20M | 243.61M |
| 2023-09-05 | 0.53 | 0.48 | 243.55M | 239.96M |
| 2023-06-05 | 0.50 | 0.41 | 244.43M | 239.39M |
| 2023-03-21 | 0.37 | 0.35 | 233.84M | 230.73M |
| 2022-12-06 | 0.38 | 0.35 | 216.09M | 206.79M |
| 2022-09-06 | 0.33 | 0.33 | 206.14M | 203.88M |
| 2022-06-06 | 0.27 | 0.26 | 205.68M | 203.98M |
| 2022-03-22 | 0.20 | 0.22 | 203.30M | 199.88M |
| 2021-12-06 | 0.35 | 0.35 | 179.95M | 198.47M |
| 2021-09-08 | 0.40 | 0.36 | 189.10M | 205.55M |
| 2021-06-07 | 0.38 | 0.32 | 184.20M | 181.38M |
| 2021-03-15 | 0.42 | 0.40 | 188.17M | 178.76M |
| 2020-12-07 | 0.41 | 0.36 | 179.35M | 176.82M |
| 2020-09-08 | 0.42 | 0.27 | 176.04M | 113.17M |
| 2020-06-02 | 0.43 | 0.44 | 190.01M | 194.43M |
| 2020-03-16 | 0.39 | 0.35 | 201.20M | 180.56M |
| 2019-12-03 | 0.47 | 0.22 | 157.12M | 119.31M |
| 2019-09-03 | 0.45 | 0.35 | 86.62M | 67.37M |
| 2019-06-04 | 0.41 | 0.33 | 87.05M | 70.07M |
| 2019-03-18 | 0.27 | 0.22 | 75.78M | 61.74M |
| 2018-12-04 | 0.28 | 0.25 | 70.50M | 62.94M |
| 2018-09-04 | 0.34 | 0.28 | 71.07M | 58.53M |
| 2018-06-04 | 0.31 | 0.28 | 69.90M | 63.14M |
| 2018-03-19 | 0.06 | 0.06 | 60.44M | 49.45M |
| 2017-12-05 | 0.17 | 0.13 | 56.79M | 43.43M |
| 2017-09-05 | 0.27 | 0.15 | 56.88M | 40.63M |
| 2017-06-06 | 0.16 | 0.16 | 55.42M | 46.67M |
| 2017-03-21 | 0.07 | 0.04 | 46.81M | 43.45M |
Yield 0.00%. Payout ratio 0.00%. Frequency —.
Safety score 37/100 · Watch. Payout ratio is 0% of earnings. Free-cash-flow coverage is not available, so this part stays neutral. No dividend history was found. There is no dividend yield.
| Ex-date | Dividend | Record | Payment | Frequency |
|---|---|---|---|---|
| No data yet. | ||||
| Date | Insider | Action | Shares | Price | Value |
|---|---|---|---|---|---|
| 2026-10-15 | Rajasekar Sunil | Buy | 108 | $90.33 | 9.76K |
| 2026-10-06 | Ladd Delano | Sell | 1.08K | $91.16 | 98.45K |
| 2026-10-06 | Fiore Michael Henry | Sell | 2.03K | $91.16 | 185.23K |
| 2026-10-06 | Neeleman Stephen | Sell | 1.09K | $91.16 | 99.82K |
| 2026-10-06 | Gathright Michael | Sell | 662 | $91.16 | 60.34K |
| 2026-10-06 | Lucania James M | Sell | 2.82K | $91.16 | 257.24K |
| 2026-10-06 | Cutler Scott | Sell | 1.23K | $91.16 | 112.12K |
| 2026-09-24 | Heuland Noemie Clemence | Other | 0 | — | — |
| 2026-09-17 | Neeleman Stephen | Sell | 1.50K | — | — |
| 2026-08-25 | DILLON ADRIAN T | Buy | 7.63K | $32.50 | 248.04K |
| 2026-08-25 | DILLON ADRIAN T | Sell | 6.30K | $104.47 | 658.17K |
| 2026-08-25 | DILLON ADRIAN T | Sell | 1.33K | $105.26 | 140.20K |
| 2026-08-25 | DILLON ADRIAN T | Sell | 7.63K | $32.50 | 248.04K |
| 2026-08-24 | Rajasekar Sunil | Sell | 108 | $105.60 | 11.40K |
| 2026-07-10 | Fiore Michael Henry | Sell | 2.35K | $95.00 | 223.63K |
| 2026-07-09 | Gathright Michael | Sell | 2.27K | $93.07 | 211.26K |
| 2026-07-08 | Rajasekar Sunil | Buy | 23 | $95.06 | 2.19K |
| 2026-07-08 | Neeleman Stephen | Sell | 1.10K | $95.08 | 104.88K |
| 2026-07-08 | Lucania James M | Sell | 2.84K | $95.08 | 269.94K |
| 2026-07-08 | Ladd Delano | Sell | 1.09K | $95.08 | 103.36K |
| 2026-07-08 | Cutler Scott | Sell | 1.24K | $95.08 | 117.71K |
| 2026-07-08 | Fiore Michael Henry | Sell | 2.04K | $95.08 | 194.44K |
| 2026-07-02 | Fiore Michael Henry | Sell | 2.47K | $95.00 | 234.65K |
| 2026-06-25 | Gassen William | Buy | 2.88K | — | — |
| 2026-06-25 | Natarajan Rajesh | Buy | 2.88K | — | — |
| 2026-06-25 | McCowan Debra Charlotte | Buy | 2.88K | — | — |
| 2026-06-25 | Parker Stuart B. | Buy | 2.88K | — | — |
| 2026-06-25 | Wellborn Gayle Furgurson | Buy | 2.88K | — | — |
| 2026-06-25 | DILLON ADRIAN T | Buy | 2.88K | — | — |
| 2026-06-25 | Dilsaver Evelyn S | Buy | 2.88K | — | — |
| 2026-06-25 | SELANDER ROBERT W | Buy | 2.88K | — | — |
| 2026-05-29 | Fiore Michael Henry | Sell | 3.14K | $95.00 | 298.49K |
| 2026-05-28 | Wellborn Gayle Furgurson | Buy | 2.44K | $47.21 | 115.15K |
| 2026-05-28 | Wellborn Gayle Furgurson | Sell | 2.44K | $90.00 | 219.51K |
| 2026-05-28 | Wellborn Gayle Furgurson | Sell | 2.44K | $47.21 | 115.15K |
| 2026-05-28 | Ladd Delano | Sell | 7.50K | $90.00 | 675.00K |
| 2026-04-22 | Rajasekar Sunil | Sell | 23 | $82.81 | 1.90K |
| 2026-04-17 | Rajasekar Sunil | Other | 0 | — | — |
| 2026-04-17 | Rajasekar Sunil | Other | 0 | — | — |
| 2026-04-06 | Neeleman Stephen | Sell | 2.56K | $83.84 | 214.54K |
| 2026-04-06 | Ladd Delano | Sell | 2.48K | $83.84 | 208.00K |
| 2026-04-06 | Fiore Michael Henry | Sell | 3.38K | $83.84 | 283.20K |
| 2026-04-06 | Rosner Elimelech | Sell | 4.77K | $83.84 | 399.73K |
| 2026-04-06 | Lucania James M | Sell | 4.39K | $83.84 | 368.29K |
| 2026-04-06 | Cutler Scott | Sell | 4.93K | $83.84 | 413.40K |
| 2026-03-31 | Ladd Delano | Sell | 7.73K | $82.53 | 637.60K |
| 2026-03-31 | Neeleman Stephen | Sell | 9.29K | $82.53 | 766.84K |
| 2026-03-31 | Rosner Elimelech | Sell | 18.01K | $82.53 | 1.49M |
| 2026-03-26 | Gassen William | Other | 0 | — | — |
| 2026-03-25 | Ladd Delano | Buy | 20.45K | — | — |
| 2026-03-25 | Ladd Delano | Buy | 15.16K | — | — |
| 2026-03-25 | Gathright Michael | Buy | 15.16K | — | — |
| 2026-03-25 | Neeleman Stephen | Buy | 23.86K | — | — |
| 2026-03-25 | Neeleman Stephen | Buy | 15.91K | — | — |
| 2026-03-25 | Fiore Michael Henry | Buy | 17.58K | — | — |
| 2026-03-25 | Rosner Elimelech | Buy | 40.90K | — | — |
| 2026-03-25 | Rosner Elimelech | Buy | 19.70K | — | — |
| 2026-03-25 | Lucania James M | Buy | 27.28K | — | — |
| 2026-03-25 | Cutler Scott | Buy | 72.75K | — | — |
| 2026-02-02 | Parker Stuart B. | Buy | 1.26K | — | — |
| 2026-02-02 | Natarajan Rajesh | Buy | 976 | — | — |
| 2026-01-12 | Cutler Scott | Sell | 12.50K | $89.83 | 1.12M |
| 2026-01-09 | Fiore Michael Henry | Sell | 1.74K | $95.24 | 166.09K |
| 2026-01-09 | Lucania James M | Sell | 2.47K | $95.24 | 235.23K |
| 2026-01-09 | Rosner Elimelech | Sell | 2.07K | $95.24 | 197.52K |
| 2026-01-09 | Neeleman Stephen | Sell | 791 | $95.24 | 75.33K |
| 2026-01-09 | Ladd Delano | Sell | 739 | $95.24 | 70.38K |
| 2025-12-19 | Neeleman Stephen | Sell | 140.00K | — | — |
| 2025-12-19 | Neeleman Stephen | Buy | 140.00K | — | — |
| 2025-12-19 | Ladd Delano | Sell | 1.50K | $94.72 | 142.08K |
| 2025-12-18 | Rosner Elimelech | Sell | 10.96K | $95.45 | 1.05M |
| 2025-12-17 | Neeleman Stephen | Sell | 500 | — | — |
| 2025-12-12 | Wellborn Gayle Furgurson | Buy | 4.34K | $50.41 | 218.73K |
| 2025-12-12 | Wellborn Gayle Furgurson | Sell | 4.34K | $98.03 | 425.33K |
| 2025-12-12 | Wellborn Gayle Furgurson | Sell | 4.34K | $50.41 | 218.73K |
| 2025-11-20 | Ladd Delano | Sell | 1.50K | $104.56 | 156.84K |
| 2025-10-20 | Ladd Delano | Sell | 1.50K | $92.07 | 138.10K |
| 2025-10-07 | Fiore Michael Henry | Sell | 1.78K | $88.21 | 157.10K |
| 2025-10-06 | Ladd Delano | Sell | 977 | $88.57 | 86.53K |
| 2025-10-06 | Lucania James M | Sell | 2.39K | $88.57 | 211.94K |
| 2025-10-06 | Neeleman Stephen | Sell | 1.06K | $88.57 | 93.70K |
| 2025-10-06 | Fiore Michael Henry | Sell | 1.65K | $88.57 | 146.05K |
| 2025-10-06 | Rosner Elimelech | Sell | 3.01K | $88.57 | 266.23K |
| 2025-09-19 | Ladd Delano | Sell | 5.00K | $93.91 | 469.57K |
| 2025-09-19 | Ladd Delano | Sell | 971 | $95.06 | 92.30K |
| 2025-09-19 | Ladd Delano | Sell | 29 | $95.70 | 2.78K |
| 2025-09-05 | Dilsaver Evelyn S | Buy | 15.00K | $21.27 | 319.05K |
| 2025-09-05 | Dilsaver Evelyn S | Sell | 3.46K | $93.30 | 322.92K |
| 2025-09-05 | Dilsaver Evelyn S | Sell | 15.00K | $21.27 | 319.05K |
| 2025-07-28 | Neeleman Stephen | Sell | 3.00K | — | — |
| 2025-07-07 | Gathright Michael | Other | 0 | — | — |
| 2025-07-07 | Fiore Michael Henry | Sell | 1.09K | $101.50 | 111.04K |
| 2025-07-07 | Fiore Michael Henry | Sell | 700 | $102.09 | 71.46K |
| 2025-07-03 | Ladd Delano | Sell | 970 | $100.87 | 97.85K |
| 2025-07-03 | Lucania James M | Sell | 2.38K | $100.87 | 239.57K |
| 2025-07-03 | Neeleman Stephen | Sell | 1.05K | $100.87 | 105.81K |
| 2025-07-03 | Rosner Elimelech | Sell | 2.98K | $100.87 | 300.80K |
| 2025-07-03 | Fiore Michael Henry | Sell | 1.64K | $100.87 | 165.03K |
| 2025-06-26 | Dilsaver Evelyn S | Buy | 2.00K | — | — |
| 2025-06-26 | SELANDER ROBERT W | Buy | 2.00K | — | — |
Latest filed quarter: Q2 2026.
Institutions holding: 509, holders +14 vs prior quarter. Ownership 109.04%.
| Holder | Shares | Change | Change % | Value |
|---|---|---|---|---|
| BLACKROCK, INC. | 11.28M | 745.52K | +7.08% | 1.02B |
| WASATCH ADVISORS LP | 7.96M | 757.80K | +10.52% | 719.01M |
| MORGAN STANLEY | 4.55M | 2.06M | +82.92% | 410.70M |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 4.06M | -105.95K | -2.54% | 366.49M |
| VANGUARD CAPITAL MANAGEMENT LLC | 3.64M | -183.03K | -4.79% | 328.83M |
| STATE STREET CORP | 3.24M | 141.15K | +4.55% | 292.72M |
| GEODE CAPITAL MANAGEMENT, LLC | 2.37M | 114.82K | +5.08% | 214.50M |
| AQR CAPITAL MANAGEMENT LLC | 2.00M | -93.01K | -4.45% | 176.05M |
| DIMENSIONAL FUND ADVISORS LP | 1.87M | 242.00K | +14.87% | 168.79M |
| WILLIAM BLAIR INVESTMENT MANAGEMENT, LLC | 1.77M | 113.61K | +6.85% | 160.16M |
| FMR LLC | 1.54M | 403.45K | +35.55% | 138.95M |
| BROWN ADVISORY INC | 1.37M | -40.16K | -2.84% | 123.98M |
| CLEARBRIDGE INVESTMENTS, LLC | 1.30M | -13.21K | -1.01% | 117.12M |
| SIXTH STREET PARTNERS MANAGEMENT COMPANY, L.P. | 1.19M | 1.19M | New | 107.38M |
| CHARLES SCHWAB INVESTMENT MANAGEMENT INC | 1.19M | 13.56K | +1.15% | 107.38M |
| GREENHOUSE FUNDS LLLP | 1.18M | -74.83K | -5.95% | 106.85M |
| GENEVA CAPITAL MANAGEMENT LLC | 1.15M | -24.39K | -2.08% | 103.84M |
| BANK OF AMERICA CORP /DE/ | 1.15M | 284.73K | +33.03% | 103.57M |
| JPMORGAN CHASE & CO | 1.16M | -24.57K | -2.08% | 102.10M |
| DAVENPORT & CO LLC | 1.09M | 71.78K | +7.07% | 98.20M |
| NORTHERN TRUST CORP | 1.07M | 35.95K | +3.47% | 96.83M |
| GOLDMAN SACHS GROUP INC | 1.01M | 206.62K | +25.80% | 90.99M |
| PRICE T ROWE ASSOCIATES INC /MD/ | 994.55K | 191.12K | +23.79% | 89.83M |
| ARROWSTREET CAPITAL, LIMITED PARTNERSHIP | 965.81K | 965.81K | New | 87.23M |
| ATALAN CAPITAL PARTNERS, LP | 915.27K | 31.60K | +3.58% | 82.67M |
HealthEquity, Inc. (HQY) trades at $101.37, with a market cap of $8.38B and a trailing P/E of 37.25. Revenue below is the annual history on file. It describes what the business has already reported. It is not a forecast and it is not a recommendation.
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 178370000 | 229525000 | 287243000 | 531993000 | 733570000 | 756556000 | 861748000 | 999587000 | 1199774000 | 1313429000 |
Insights · Dividends · Forecast · Financials · Learn
$8.38B
Market Cap
37.25
P/E
21.46
Forward P/E
61
Score