EHAB - Enhabit, Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$13.53
DETAILS
HIGH:
$14.00
LOW:
$12.00
MEDIAN:
$13.80
CONSENSUS:
$13.53
DOWNSIDE:
1.96%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | |||||||
| Revenue | 1,060 | 1,034.8 | 1,046.3 | 1,071.1 | 1,106.6 | 1,078.2 | 1,092 |
| Cost of Revenue | 562.7 | 530.8 | 535.6 | 525.6 | 513.9 | 537.5 | 527.4 |
| Gross Profit | 497.3 | 504 | 510.7 | 545.5 | 592.7 | 540.7 | 564.6 |
| Operating Expenses | |||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 433.5 | 425.9 | 441.6 | 414.9 | 412.9 | 398 | 465.7 |
| Other Expenses | 0 | 193.2 | 116.7 | 142 | 36.9 | 40 | 37.7 |
| Operating Expenses | 433.5 | 619.1 | 558.3 | 556.9 | 449.8 | 438 | 503.4 |
| Operating Income | |||||||
| Operating Income | 63.8 | (115.1) | (47.6) | (11.4) | 142.9 | 102.7 | 61.2 |
| Interest Expense | 34 | 42.9 | 43 | 15 | 0.3 | 5.2 | 28.4 |
| Interest Income | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||
| EBITDA | 86.3 | (83.6) | (16.5) | 22.5 | 185.2 | 145.4 | 100.1 |
| EBIT | 63.8 | (115.1) | (47.4) | (10.5) | 148.3 | 105.4 | 62.4 |
| Income Before Tax | 1.4 | (158) | (90.4) | (25.5) | 148 | 100.2 | 34 |
| Income Tax Expense | 4 | (4) | (11.4) | 12.8 | 35.1 | 24.4 | 9.2 |
| Net Income | (4.6) | (156.2) | (80.5) | (40.4) | 111.1 | 75 | 24 |
| Per Share Data | |||||||
| EPS (Basic) | -0.09 | -3.11 | -1.61 | 1.25 | 28.49 | 19.23 | 6.15 |
| EPS (Diluted) | -0.09 | -3.11 | -1.61 | 1.25 | 28.49 | 19.23 | 6.15 |
| Shares Outstanding | 50.8 | 50.2 | 50.1 | 50.1 | 3.9 | 3.9 | 3.9 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|
| Current Assets | ||||||
| Cash & Cash Equivalents | 43.6 | 28.4 | 27.4 | 22.9 | 5.4 | 38.5 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 144 | 149.2 | 164.7 | 161 | 164.5 | 136.5 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 18 | 15.1 | 18 | 27.9 | 2.6 | 1.5 |
| Total Current Assets | 205.6 | 192.7 | 210.1 | 211.8 | 178.8 | 182.6 |
| Non-Current Assets | ||||||
| Property, Plant & Equipment | 65.3 | 70.5 | 76.5 | 62.4 | 68.8 | 65.1 |
| Goodwill | 855.3 | 900 | 1,061.7 | 1,144.8 | 1,189 | 1,088.7 |
| Intangible Assets | 38.5 | 58.1 | 80 | 102.6 | 259.1 | 269.4 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 2.4 | 4.7 | 5.3 | 5.2 | 24.3 | 11 |
| Total Non-Current Assets | 961.5 | 1,033.3 | 1,223.5 | 1,315 | 1,541.2 | 1,434.2 |
| Total Assets | 1,167.1 | 1,226 | 1,433.6 | 1,526.8 | 1,720 | 1,616.8 |
| Current Liabilities | ||||||
| Account Payables | 9.2 | 6.7 | 7.6 | 3.8 | 3.5 | 3.4 |
| Short-Term Debt | 22.3 | 22.8 | 22.5 | 23.1 | 5 | 6.5 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 41.8 | 36.4 | 40.7 | 40.7 | 24.8 | 34.1 |
| Total Current Liabilities | 126.3 | 126.2 | 137.7 | 132.9 | 136.5 | 126.9 |
| Non-Current Liabilities | ||||||
| Long-Term Debt | 426 | 492.6 | 530.1 | 560 | 3.5 | 3.2 |
| Deferred Tax Liabilities | 11.5 | 11.5 | 17.1 | 28.6 | 63.2 | 54.7 |
| Other Non-Current Liabilities | 0.1 | 0 | 1.3 | 1.9 | 0 | 14.9 |
| Total Non-Current Liabilities | 476.7 | 545.9 | 594.2 | 618.6 | 100.2 | 100.1 |
| Total Liabilities | 603 | 672.1 | 731.9 | 751.5 | 236.7 | 227 |
| Stockholders' Equity | ||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.1 |
| Retained Earnings | 93.7 | 98.3 | 254.5 | 335 | 375.4 | 264.3 |
| Accumulated Other Comprehensive Income | 0 | (0.2) | (0.5) | (0.7) | 0 | 0 |
| Total Stockholders' Equity | 534 | 523.5 | 669.7 | 741.7 | 1,470 | 1,383.1 |
| Total Liabilities & Equity | 1,167.1 | 1,226 | 1,433.6 | 1,526.8 | 1,720 | 1,616.8 |
| Debt Metrics | ||||||
| Total Debt | 500 | 569.5 | 610.1 | 625.2 | 56.9 | 50.5 |
| Net Debt | 456.4 | 541.1 | 582.7 | 602.3 | 51.5 | 12 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Net Income | (2.6) | (154) | (80.5) | (38.3) | 112.9 | 75 | 24.8 |
| Depreciation & Amortization | 22.5 | 31.5 | 30.9 | 33 | 36.9 | 40 | 37.7 |
| Stock-Based Compensation | 16.6 | 11.7 | 8.9 | 9.2 | 3.6 | 0 | 84.9 |
| Change in Working Capital | 3.8 | 5.1 | 11.7 | (29.2) | (32.8) | (112.1) | (89.3) |
| Other Non-Cash Items | 30.4 | 162.6 | 89 | 109.7 | (5.9) | 3.5 | (0.7) |
| Operating Cash Flow | 70.7 | 51.2 | 48.4 | 80.1 | 123.3 | 24.9 | 59.5 |
| Investing Activities | |||||||
| Capital Expenditure | (4.9) | (3.8) | (3.5) | (7.1) | (4.3) | (3.2) | (12.1) |
| Acquisitions | 0 | 0 | (2.8) | (36.3) | (117.5) | (1.1) | (231.5) |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 19.8 | 1.4 | 1 | 1.1 | 2.6 | 1.7 | (5.9) |
| Investing Cash Flow | 16.7 | (2.4) | (5.3) | (42.3) | (119.2) | (3) | (246) |
| Financing Activities | |||||||
| Net Debt Issuance | (67.7) | (43.6) | (33.4) | 575 | (7.2) | 5.1 | 189 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | (654.9) | (154.1) | (144.5) | (4.9) |
| Other Financing Activities | (4.5) | (4.7) | (7.1) | 61.3 | 125.2 | (1.3) | 14.1 |
| Financing Cash Flow | (72.2) | (48.3) | (40.5) | (18.6) | (36.1) | (16.7) | 198.2 |
| Cash Position | |||||||
| Net Change in Cash | 15.2 | 0.5 | 2.6 | 19.2 | (32) | 40 | 11.7 |
| Cash at Beginning | 30.3 | 29.8 | 27.2 | 8 | 40 | 0 | 23.1 |
| Cash at End | 45.5 | 30.3 | 29.8 | 27.2 | 8 | 40 | 34.8 |
| Free Cash Flow | 65.8 | 47.4 | 44.9 | 73 | 119 | 21.7 | 47.4 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | 1,060 | 1,034.8 | 1,046.3 | 1,071.1 | 1,106.6 | 1,078.2 | 1,092 |
| Gross Profit | 497.3 | 504 | 510.7 | 545.5 | 592.7 | 540.7 | 564.6 |
| Operating Income | 63.8 | (115.1) | (47.6) | (11.4) | 142.9 | 102.7 | 61.2 |
| Net Income | (4.6) | (156.2) | (80.5) | (40.4) | 111.1 | 75 | 24 |
| EPS (Diluted) | -0.09 | -3.11 | -1.61 | 1.25 | 28.49 | 19.23 | 6.15 |
| Balance Sheet | |||||||
| Cash & Equivalents | 43.6 | 28.4 | 27.4 | 22.9 | 5.4 | 38.5 | |
| Total Assets | 1,167.1 | 1,226 | 1,433.6 | 1,526.8 | 1,720 | 1,616.8 | |
| Total Debt | 500 | 569.5 | 610.1 | 625.2 | 56.9 | 50.5 | |
| Stockholders' Equity | 534 | 523.5 | 669.7 | 741.7 | 1,470 | 1,383.1 | |
| Cash Flow | |||||||
| Operating Cash Flow | 70.7 | 51.2 | 48.4 | 80.1 | 123.3 | 24.9 | 59.5 |
| Capital Expenditure | (4.9) | (3.8) | (3.5) | (7.1) | (4.3) | (3.2) | (12.1) |
| Free Cash Flow | 65.8 | 47.4 | 44.9 | 73 | 119 | 21.7 | 47.4 |