olivlawolivlaw

olivLaw · US equity research

HealthEquity, Inc. HQY

Services-Business Services, NEC · SIC 7389 · Vertical: Services-Business Services, NEC (SIC 7389)

108.84USD+6.67% · 1 dayClose 04 Nov 2026

HealthEquity administers health savings accounts (HSAs) and other employer-funded consumer benefits that help people save, spend and invest healthcare dollars. In the second quarter of fiscal 2027 it reported revenue of 350.7 million USD and HSA Assets of 37.9 billion USD, and rising demand for consumer-directed healthcare keeps its position relevant.

At the close of 04 Nov 2026, HealthEquity, Inc. (HQY) stock was 108.84 USD (+6.67% on the day), with market capitalisation 9.0 bn USD, P/E 39.4 on diluted EPS of 2.76 USD over the last 12 months, beta 0.84, 52-week range 73.21–108.84 USD. Latest reported quarter (Q2 2027): revenue of 350.7 m USD (+7.6% YoY), net income of 65.6 m USD (+9.7% YoY), diluted EPS 0.78 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
9.0 bn USD
shares as of 20 Aug 2026
P/E (TTM)
39.4
Diluted EPS TTM 2.76 · TTM to 31 Jul 2026
E/P (TTM)
2.54%
TTM to 31 Jul 2026
Dividend yield
unavailable
Beta (2y)
0.84
Volatility (1y) 36%
52-week range
73.21108.84

Price history

Loading chart…

Technical reading

RSI (14)
73.0
overbought (≥ 70)
Bollinger (20, 2)
86.98 – 108.93
in the upper half of the band · %B 1.00 · band width 22.4%
SMA 50 / 200
95.34 / 89.30
uptrend (price > SMA50 > SMA200)
MACD (12, 26, 9)
3.08 / 2.13
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+18.9%−1.1%+20.0 pp—
3 months+4.2%−0.5%+4.7 pp—
6 months+30.7%+4.4%+26.3 pp—
Year to date+18.8%+12.3%+6.5 pp—
1 year+14.5%+13.5%+1.0 pp−4.0%
3 years+69.7%+76.4%−6.7 pp−2.3%
5 years+59.5%+63.7%−4.2 pp—
Max drawdown (1y)
−30.6%
25 Nov 2025 → 12 Feb 2026
Max drawdown (5y)
−43.2%
10 Nov 2021 → 20 Dec 2021
Compound annual growth (5y)
+9.8%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q2 2027 · 31 Jul 2026

Revenue
350.7 m USD
+7.6% YoY
Net income
65.6 m USD
+9.7% YoY
Diluted EPS
0.78
+14.7% YoY
net / operating
18.7% / 28.1%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ3 '25Q4 '25Q1 '26Q2 '26Q3 '26Q4 '26Q1 '27Q2 '27
Revenue300.4 m311.8 m330.8 m325.8 m322.2 m334.6 m354.6 m350.7 m
Cost of revenue103.4 m122.8 m106.5 m93.2 m94.1 m106.4 m98.3 m92.8 m
Gross profit197.0 m189.0 m224.3 m232.6 m228.1 m228.1 m256.3 m258.0 m
Research & development60.2 m64.7 m61.4 m64.8 m65.9 m70.4 m67.8 m73.9 m
Operating income19.6 m42.2 m83.1 m89.6 m78.7 m71.1 m103.0 m98.7 m
Depreciation & amortisation40.7 m ≈39.2 m38.7 m38.5 m ≈38.8 m ≈38.7 m38.2 m42.0 m ≈
Interest expense18.2 m15.3 m14.9 m15.0 m14.0 m13.3 m12.6 m12.6 m
Pre-tax income6.2 m30.0 m71.0 m78.0 m67.5 m60.9 m92.4 m87.9 m
Income tax515.0 k3.6 m17.0 m18.2 m15.8 m11.2 m23.0 m22.2 m
Net income5.7 m26.4 m53.9 m59.9 m51.7 m49.7 m69.4 m65.6 m
Diluted EPS0.060.30 ≈0.610.680.590.57 ≈0.820.78
Operating cash flow90.6 m ≈75.7 m64.7 m135.9 m ≈138.6 m ≈117.9 m97.5 m136.2 m ≈
Capex294.0 k ≈328.0 k86.0 k773.0 k ≈784.0 k ≈326.0 k362.0 k978.0 k ≈
Share repurchases58.5 m ≈63.0 m59.1 m66.7 m ≈92.4 m ≈81.0 m123.3 m107.7 m ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 9 percentile of its own 32-quarter history (min 30.8, median 77.2, max 9,025.7; quarters with earnings only).

Fiscal years

Fiscal year20192020202120222023202420252026
Revenue287.2 m532.0 m733.6 m756.6 m861.7 m999.6 m1.2 bn1.3 bn
Revenue YoY+25.1%+85.2%+37.9%+3.1%+13.9%+16.0%+20.0%+9.5%
Net income73.9 m39.7 m8.8 m-44.3 m-26.1 m55.7 m96.7 m215.2 m
Net income YoY+56.0%−46.3%−77.7%−601.3%unavailableunavailable+73.6%+122.5%
Diluted EPS1.170.580.12-0.53-0.310.641.092.46
Diluted EPS YoY+51.9%−50.4%−79.3%−541.7%unavailableunavailable+70.3%+125.7%
net %25.7%7.5%1.2%-5.9%-3.0%5.6%8.1%16.4%
Free cash flow109.6 m97.7 m168.5 m132.1 m147.3 m241.1 m337.8 m455.1 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2026 · 31 Jan 2026

Cash
318.9 m USD
Financial debt
957.4 m USD
Net debt
638.5 m USD
Equity
2.1 bn USD
Total assets
3.4 bn USD
Debt / equity
0.45x
Current ratio
3.27x
ROE
10.2%
ROA
6.3%
FCF margin
34.7%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2024
999.6 m
2025
1.2 bn
2026
1.3 bn

SEC (XBRL)· 17 Mar 2026verified

Cost of revenue
2024
377.0 m
2025
422.5 m
2026
400.3 m

SEC (XBRL)· 17 Mar 2026verified

Gross profit
2024
622.6 m
2025
777.3 m
2026
913.1 m

SEC (XBRL)· 17 Mar 2026verified

Research & development
2024
218.8 m
2025
239.5 m
2026
262.5 m

SEC (XBRL)· 17 Mar 2026verified

Operating income
2024
117.7 m
2025
162.3 m
2026
322.5 m

SEC (XBRL)· 17 Mar 2026verified

Depreciation & amortisation
2024
153.1 m
2025
162.5 m
2026
154.7 m

SEC (XBRL)· 17 Mar 2026verified

EBITDA
2024
270.8 m ≈
2025
324.8 m ≈
2026
477.1 m ≈

SEC (XBRL)· 17 Mar 2026derived

Interest expense
2024
55.5 m
2025
60.6 m
2026
57.1 m

SEC (XBRL)· 17 Mar 2026verified

Pre-tax income
2024
75.0 m
2025
116.0 m
2026
277.4 m

SEC (XBRL)· 17 Mar 2026verified

Income tax
2024
19.3 m
2025
19.3 m
2026
62.2 m

SEC (XBRL)· 17 Mar 2026verified

Net income
2024
55.7 m
2025
96.7 m
2026
215.2 m

SEC (XBRL)· 17 Mar 2026verified

Diluted EPS
2024
0.64
2025
1.09
2026
2.46

SEC (XBRL)· 17 Mar 2026verified

Weighted average diluted shares
2024
87.0 m
2025
88.8 m
2026
87.5 m

SEC (XBRL)· 17 Mar 2026verified

Balance sheet · USD

Cash
2024
404.0 m
2025
295.9 m
2026
318.9 m

SEC (XBRL)· 17 Mar 2026verified

Receivables
2024
104.9 m
2025
118.0 m
2026
123.7 m

SEC (XBRL)· 17 Mar 2026verified

Current assets
2024
557.4 m
2025
477.7 m
2026
512.3 m

SEC (XBRL)· 17 Mar 2026verified

Property, plant & equipment, net
2024
6.0 m
2025
3.2 m
2026
3.2 m

SEC (XBRL)· 17 Mar 2026verified

Goodwill
2024
1.6 bn
2025
1.6 bn
2026
1.6 bn

SEC (XBRL)· 17 Mar 2026verified

Intangibles (excl. goodwill)
2024
835.9 m
2025
1.2 bn
2026
1.1 bn

SEC (XBRL)· 17 Mar 2026verified

Total assets
2024
3.2 bn
2025
3.4 bn
2026
3.4 bn

SEC (XBRL)· 17 Mar 2026verified

Accounts payable
2024
12.0 m
2025
14.4 m
2026
12.2 m

SEC (XBRL)· 17 Mar 2026verified

Short-term debt
2024
0
2025
0
2026
0

SEC (XBRL)· 17 Mar 2026verified

Long-term debt
2024
875.0 m
2025
1.1 bn
2026
957.4 m

SEC (XBRL)· 17 Mar 2026verified

Current liabilities
2024
117.1 m
2025
156.3 m
2026
156.9 m

SEC (XBRL)· 17 Mar 2026verified

Total liabilities
2024
1.1 bn
2025
1.3 bn
2026
1.3 bn

SEC (XBRL)· 17 Mar 2026verified

Equity
2024
2.0 bn †
2025
2.1 bn †
2026
2.1 bn †

SEC (XBRL)· 17 Mar 2026verified

Cash flow · USD

Operating cash flow
2024
242.8 m
2025
339.9 m
2026
457.1 m

SEC (XBRL)· 17 Mar 2026verified

Capex
2024
1.7 m
2025
2.1 m
2026
2.0 m

SEC (XBRL)· 17 Mar 2026verified

Free cash flow
2024
241.1 m ≈
2025
337.8 m ≈
2026
455.1 m ≈

SEC (XBRL)· 17 Mar 2026derived

Investing cash flow
2024
-46.1 m
2025
-505.5 m
2026
-47.1 m

SEC (XBRL)· 17 Mar 2026verified

Financing cash flow
2024
-47.0 m
2025
57.6 m
2026
-387.0 m

SEC (XBRL)· 17 Mar 2026verified

Share repurchases
2024
0
2025
121.5 m
2026
299.3 m

SEC (XBRL)· 17 Mar 2026verified

Computed indicators

Growth

Revenue growth (YoY)
9.5%
computed by olivLawFY 2026
Revenue CAGR 3Y
15.1%
computed by olivLawFY 2023 → FY 2026
Revenue CAGR 5Y
12.4%
computed by olivLawFY 2021 → FY 2026
EBIT growth (YoY)
98.6%
computed by olivLawFY 2026
Net income growth (YoY)
122.5%
computed by olivLawFY 2026
Net income CAGR 3Y
unavailable
the base of the ratio is not positive
Net income CAGR 5Y
89.4%
computed by olivLawFY 2021 → FY 2026
EPS growth (YoY)
125.7%
computed by olivLawFY 2026
EPS CAGR 3Y
unavailable
the base of the ratio is not positive
EPS CAGR 5Y
83.0%
computed by olivLawFY 2021 → FY 2026
FCF growth (YoY)
34.7%
computed by olivLawFY 2026

Profitability

Gross margin
71.2%
computed by olivLawTTM to 31 Jul 2026
EBITDA margin
37.4%
computed by olivLawTTM to 31 Jul 2026
EBIT margin
25.8%
computed by olivLawTTM to 31 Jul 2026
Net margin
17.4%
computed by olivLawTTM to 31 Jul 2026
FCF margin
35.8%
computed by olivLawTTM to 31 Jul 2026

Returns

ROE
11.4%
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
ROA
7.1%
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
ROIC
9.8%
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
ROCE
11.3%
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
unavailable
input data missing

Balance sheet

Net debt
675.1 m USD
computed by olivLawbalance sheet at 31 Jul 2026
Net debt / EBITDA
1.3x
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
Debt / equity
0.5x
computed by olivLawbalance sheet at 31 Jul 2026
Interest coverage
6.7x
computed by olivLawTTM to 31 Jul 2026

Liquidity

Current ratio
3.0x
computed by olivLawbalance sheet at 31 Jul 2026
Quick ratio
unavailable
input data missing
Cash ratio
1.7x
computed by olivLawbalance sheet at 31 Jul 2026

Cash

Operating cash flow
490.2 m USD
computed by olivLawTTM to 31 Jul 2026
Capital expenditure
2.5 m USD
computed by olivLawTTM to 31 Jul 2026
Free cash flow
487.7 m USD
computed by olivLawTTM to 31 Jul 2026
FCF conversion
206.2%
computed by olivLawTTM to 31 Jul 2026
Cash conversion
96.3%
computed by olivLawTTM to 31 Jul 2026

Efficiency

Days sales outstanding
31 days
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
Days inventory outstanding
unavailable
input data missing
Days payables outstanding
8 days
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
9.0 bn USD
computed by olivLawbalance sheet at 31 Jul 2026
Enterprise value
9.7 bn USD
computed by olivLawbalance sheet at 31 Jul 2026
Market cap / net income TTM
38.1x
computed by olivLawTTM to 31 Jul 2026
P/E (TTM)
39.4x
computed by olivLawTTM to 31 Jul 2026
Earnings yield
2.5%
computed by olivLawTTM to 31 Jul 2026
P/B
4.5x
computed by olivLawbalance sheet at 31 Jul 2026
P/S
6.6x
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
EV/EBITDA
19.0x
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
EV/EBIT
27.5x
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
EV/Sales
7.1x
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
P/FCF
18.5x
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
FCF yield
5.4%
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
Dividend yield
unavailable
input data missing
Shareholder yield (distributions)
4.5%
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 65 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

108.84 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 9.0 bn USD

Key indicators

Market capitalisation
9.0 bn USD
computed by olivLawbalance sheet at 31 Jul 2026
P/E (TTM)
39.4x
computed by olivLawTTM to 31 Jul 2026
P/B
4.5x
computed by olivLawbalance sheet at 31 Jul 2026
EV/EBITDA
19.0x
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
ROE
11.4%
computed by olivLawTTM to 31 Jul 2026 · balance sheet at 31 Jul 2026
Net margin
17.4%
computed by olivLawTTM to 31 Jul 2026
Revenue growth (YoY)
9.5%
computed by olivLawFY 2026
Dividend yield
unavailable
input data missing

Coverage and freshness

32/37 reporting lines present
Latest full fiscal year: 2026
Latest reported period: 31 Jul 2026
Latest balance sheet date: 31 Jul 2026
Share count (cover of the latest filing), as of: 20 Aug 2026
Source: SEC (XBRL)published 27 Aug 2026
verified 2071derived 133

Score by group

  • Valuation43
  • Returns64
  • Quality74
  • Balance sheet71
  • Growth100

Estimated value range

Low
64.87
USD per share
Mid
87.19
USD per share
High
109.17
USD per share
Price: 108.84 USD
The price is within the range
Potential to the central value: -19.9% (value / price − 1)
Margin of safety: -24.8% (1 − price / value)
Agreement between methods: medium · 3 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 53.49 – 166.81 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)102.99 – 166.81 (Mid 127.42)
    WACC 8.9% · starting FCFF 528.0 m USD · terminal value share of EV 75%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: starting growth implied by the price (fading linearly to terminal growth, everything else fixed): 8.2%
  • Peers: EV/EBITDA64.87 – 109.17 (Mid 87.19)
    17 companies used · median multiple 15.5x · quartiles 11.9x – 19.1x
    BR, CBZ, CPAY, CSGP, EBAY, FICO, FIS, GPN, MELI, MSCI, PAYS, PHR, PSFE, PYPL, RBA, UBER, WEX
  • Peers: P/E53.49 – 102.91 (Mid 70.83)
    20 companies used · median multiple 25.6x · quartiles 19.3x – 37.2x
    ACN, BR, CASS, CBZ, CPAY, EBAY, FICO, FIS, FLYW, GRAB, MA, MELI, MSCI, PAYS, PYPL, RBA, RSSS, TNET, UBER, WEX
  • Dividend discount (DDM)unavailable · input data missing
Multiple comparisons use the SIC vertical: Services-Business Services, NEC (SIC 7389)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 65/100

FactorValueScoreWeight used
ROIC · Quality9.8%55 (vs peers)12%
Net margin · Quality17.4%82 (vs peers)7%
FCF conversion · Quality206.2%100 (on a fixed band)7%
Revenue CAGR 3Y · Growth15.1%100 (on a fixed band)10%
EPS CAGR 3Y · Growthunavailableunavailable—
Net debt / EBITDA · Balance sheet1.3x55 (vs peers)12%
Interest coverage · Balance sheet6.7x80 (on a fixed band)7%
Current ratio · Balance sheet3.0x100 (on a fixed band)5%
P/E (TTM) · Valuation39.4x38 (vs peers)12%
EV/EBITDA · Valuation19.0x29 (vs peers)12%
FCF yield · Valuation5.4%68 (on a fixed band)10%
Shareholder yield (distributions) · Returns4.5%64 (on a fixed band)7%
Payout ratio (FCF) · Returnsunavailableunavailable—

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet71/100 · 3/3 factors with a value
  • Growth· partial100/100 · 1/2 factors with a value
  • Quality74/100 · 3/3 factors with a value
  • Returns· partial64/100 · 1/2 factors with a value
  • Valuation43/100 · 3/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

HEALTHEQUITY, INC. (HQY). Latest full fiscal year: 2026; data up to 2026-07-31.

Figures computed from the financial statements: revenue 1.3 bn USD in 2026; YoY growth 9.5%; net margin 17.4%; ROE 11.4%; net debt/EBITDA 1.3x.

The estimated value range is 64.87–109.17 USD per share (median of 3 methods, agreement: medium); assumptions are illustrative. Against the central value of 87.19 USD, the price of 108.84 USD leaves a potential of -19.9% (value / price − 1) and a margin of safety of -24.8% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 65/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: growth, returns. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • Net margin: 17.4%
  • FCF conversion: 206.2%
  • Revenue CAGR 3Y: 15.1%
  • Interest coverage: 6.7x
  • Current ratio: 3.0x

What contradicts it

  • EV/EBITDA: 19.0x

Not assessed (insufficient data or a ratio without meaning): EPS CAGR 3Y, Payout ratio (FCF).

Versus the vertical median

Services-Business Services, NEC (SIC 7389) · same industry (4-digit SIC) · compared with 39 companies

Multiples and returns vs the median

P/E
39.4x
vertical median 31.2x
above median (+26.3%)
EV/EBITDA
19.0x
vertical median 15.5x
above median (+22.7%)
P/S
6.6x
vertical median 2.5x
above median (+165.9%)
P/B
4.5x
vertical median 3.0x
above median (+51.5%)
ROE
11.4%
vertical median 7.8%
above median (+46.5%)
Net margin
17.4%
vertical median 5.3%
above median (+227.9%)
EBIT margin
25.8%
vertical median 7.4%
above median (+247.3%)
Revenue YoY
9.5%
vertical median 8.1%
above median (+17.2%)
Net debt/EBITDA
1.3x
vertical median 2.0x
below median (−33.0%)
Dividend yield
—
vertical median 1.0%

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
BABAAlibaba Group Holding Ltd195.6 bn131.610.3%10.1%+8.1%−33% / +41%
UBERUber Technologies, Inc.142.7 bn41.312.4%6.1%+18.3%−20% / +24%
MELIMercadoLibre, Inc.88.2 bn47.327.5%5.3%+39.1%−16% / +7%
EBAYeBay Inc.54.9 bn27.246.6%16.9%+7.9%+51% / +205%
PYPLPayPal Holdings, Inc.50.0 bn11.523.8%13.8%+4.3%−4% / +4%
MSCIMsci Inc.48.2 bn35.7—40.3%+9.7%+20% / +29%
FISVFiserv, Inc.33.0 bn—-17.0%-18.9%+3.6%+1% / −52%
CPAYCorpay, Inc27.5 bn25.430.5%22.7%+13.9%+42% / +74%
GPNGlobal Payments Inc.25.4 bn—-4.1%-9.1%−0.4%+27% / −17%
BRBroadridge Financial Solutions, Inc.21.4 bn20.940.2%13.9%+8.5%−17% / −2%
RBARB Global, Inc17.6 bn39.98.8%10.0%+7.2%−3% / +49%
FISFidelity National Information Services, Inc.15.3 bn4.423.0%26.8%+5.4%−55% / −49%
FICOFair Isaac Corp15.1 bn20.3—34.1%+15.9%−61% / −36%
CSGPCoStar Group, Inc.13.1 bn74.32.2%4.9%+18.7%−53% / −61%
HQYHealthequity, Inc.9.0 bn39.411.4%17.4%+9.5%+15% / +70%
WEXWEX Inc.5.9 bn15.535.6%14.0%+1.2%+21% / +2%
ALITAlight, Inc.5.7 bn—-67.9%-46.0%−3.0%−72% / −92%
XMTRXometry, Inc.5.2 bn—-3.9%-2.0%+25.9%+94% / +364%
TNETTrinet Group, Inc.3.1 bn18.1141.6%3.6%−0.9%+14% / −42%
CBZCBIZ, Inc.3.0 bn25.86.8%4.6%+52.1%−0% / +6%
FLYWFlywire Corporation2.7 bn36.39.1%10.3%+26.6%+56% / −6%
AHGAkso Health Group2.2 bn133.0-9.8%-135.0%−6.4%−11% / +56%
PAYSPaysign, Inc.863.9 m58.430.8%15.7%+40.5%+194% / +551%
PHRPhreesia, Inc.818.1 m77.13.1%2.1%+14.5%−36% / −14%
CASSCass Information Systems, Inc.704.1 m18.916.3%18.9%+5.3%+31% / +33%

1- and 3-year price returns: for HQY from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
73.54
Total return -32% · Per year -32%
129.43
Total return 19% · Per year 19%
194.14
Total return 78% · Per year 78%
3 years
87.24
Total return -20% · Per year -7%
171.17
Total return 57% · Per year 16%
279.56
Total return 157% · Per year 37%
5 years
103.48
Total return -5% · Per year -1%
226.37
Total return 108% · Per year 16%
402.57
Total return 270% · Per year 30%
What moves the 3-year price the most
  • Exit P/E± 42.79
  • Net margin± 29.95
  • Annual revenue growth± 22.34
  • Annual dilution± 2.52

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

In brief

HealthEquity administers health savings accounts (HSAs) and other employer-funded consumer benefits that help people save, spend and invest healthcare dollars. In the second quarter of fiscal 2027 it reported revenue of 350.7 million USD and HSA Assets of 37.9 billion USD, and rising demand for consumer-directed healthcare keeps its position relevant 123.

SWOT

Strengths

  • The company is a recognised leader by number of HSA accounts and ranks second by assets, with an integrated HSA and complementary CDB offering 12.
  • Its proprietary platform and service culture are stated differentiators against competitors with older technology 1.
  • Recent quarterly results show high margins and asset growth, supporting the ability to reinvest and repurchase shares 3.

Weaknesses

  • Revenue depends heavily on interest rates and on partners holding HSA cash, an exposure that could become a weakness if rates fall 1.
  • Larger competitors have more resources for development and marketing, which may limit the company's ability to match them 1.
  • Reliance on tax benefits for one product category makes the model sensitive to regulatory change 1.

Opportunities

  • Broader HSA eligibility and possible policies bringing new populations into the system could open new customer segments 12.
  • Acquiring portfolios from competitors that treat HSAs as a non-core business could add accounts 2.
  • Use of AI and platform modernisation could lower costs and improve member services 1.

Threats

  • Tax changes that limit HSA benefits could directly reduce the revenue base 1.
  • If an insurance or depository partner ran into financial trouble, member funds and the company's reputation could be affected 1.
  • Partners that choose to offer benefit accounts themselves could reduce new account volume 1.

Risks

  • Tax changeshigh

    Removing or limiting deductions for HSA contributions would have a material effect on revenue 1.

  • Cash-holding partnershigh

    Problems at an insurer or partner bank could affect member funds and company revenue 1.

  • Falling interest ratesmedium

    Lower rates would reduce custodial revenue and the attractiveness of HSA accounts for members 1.

  • Competitive pressuremedium

    Competitors with greater resources and partners turning into competitors could reduce market share 1.

  • AI and security risksmedium

    Use of AI and cyber threats could cause errors, fraud or data loss with reputational effects 1.

Investment thesis

What would need to be true (bull case)

  • If HSA adoption keeps growing, the company, with its market share and integrated platform, could see rising revenue 23.
  • Raised guidance and a high adjusted margin suggest the model can generate profit and support share repurchases 3.
  • Portfolio acquisitions could extend the account base without large development costs 12.

What would break the thesis

  • If interest rates fall or tax policy changes, revenue could be significantly affected 1.
  • Larger competitors and partners turning into competitors could reduce market share and new account volume 1.
  • The model relies on a few key partners for cash and distribution, which can concentrate risk 1.

What to watch

  • Delivery of fiscal 2027 revenue and Adjusted EBITDA guidancenext 10-K
  • Growth in HSA Assets and new account salesQ3 2027
  • Rates offered by insurance and depository partners2027
  • Effect of wider HSA eligibility on new sales2027

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

The business

HealthEquity is a technology-enabled services provider that helps consumers save, spend and invest healthcare dollars. The company administers HSAs and other consumer-directed benefits, such as FSAs, HRAs, COBRA and commuter benefits, on a proprietary platform 1. As of 31 January 2026 it administered 10.6 million HSAs with 36.5 billion USD of assets 1, and as of 31 July 2026 it had 10.7 million HSAs 3.

Revenue comes from three sources: service fees paid by employers, partners and members, custodial revenue from HSA cash held by insurance and bank partners, and interchange revenue from card payments 1. Consumers are reached through employers, benefits brokers and more than 200 integrated Network Partners 1.

In fiscal 2025 the company acquired the BenefitWallet HSA portfolio of about 616,000 HSAs and 2.7 billion USD of HSA Assets for 425.0 million USD 1. Acquisitions are part of its growth strategy, and integrating them efficiently remains important to delivering these results 2.

Segments

HSA accounts and investments

HSAs are the core of the offering, and as of 31 July 2026 HSA Assets were 37.9 billion USD, of which 17.4 billion was cash and 20.6 billion was invested 3. The investment platform and advisory service are optional, and fees depend on asset values 1.

Complementary CDB benefits

FSAs, HRAs, COBRA and commuter benefits complement the HSA offering, letting employers use a single provider 1. As of 31 July 2026 there were 7.0 million complementary CDBs 3.

Market context

The HSA market has grown, and the company says its share rose from 4% in December 2010 to 20% in December 2025, measured by HSA Assets 2. Rising health premiums, up 26% since 2020 1, support demand for consumer accounts, but the timing and impact of new policies remain uncertain 2.

Guidance for fiscal 2027 was raised to revenue of 1.411 to 1.421 billion USD and Adjusted EBITDA of 628 to 636 million USD 3. If asset growth and interest rates change, these benchmarks could be reassessed.

Trends

  • Wider HSA eligibilitytailwind

    A July 2025 law extended HSA availability to Bronze and Catastrophic plans and to a broader range of healthcare services 1. If the pool of eligible people grows, the account base could rise.

  • Rising insurance coststailwind

    Higher premiums push consumers toward high-deductible plans and HSAs 2.

  • Interest ratesheadwind

    Lower rates would reduce income on HSA Assets and client funds, and member retention depends on the rate offered 1.

  • Tax policy and artificial intelligencemixed

    Tax changes could limit HSA benefits, while AI use brings efficiency but also legal and security risks 1.

Competitive position

Competitors include state and federal banks, investment firms such as Fidelity Investments, insurers, benefits administrators and health plan operators such as Optum 1. Many competitors have greater resources and may adopt AI faster 1.

In the near term the main pressure comes from Network Partners that choose to offer benefit accounts directly, which could shrink sales channels and lead to account losses 1.

  • Fidelity Investments

    investment company with a strong presence in HSAs and CDBs, and brand and retirement-account experience advantages 1

  • Optum Bank

    bank linked to healthcare services provider Optum that administers HSAs 1

  • Webster Bank

    federally chartered bank offering HSAs and competing directly in this segment 1

  • Health insurers and benefits administrators

    providers that can offer their own accounts or white-label HSA offerings, reducing channel opportunities 1

News & filings

In the press

The latest news item in our archive is from 01 Sept 2026; the newest SEC filing is from 09 Oct 2026. The press archive comes from the RSS feeds we follow and does not necessarily cover the latest event — the filings alongside do.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2026-01-31 · SEC / HealthEquity, Inc. · 17 Mar 2026
  2. [2] Form 10-Q, quarter ended 2026-07-31 · SEC / HealthEquity, Inc. · 27 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / HealthEquity, Inc. · 27 Aug 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.