EN DE

Progyny, Inc (PGNY) Fair Value & Analysis

Healthcare · US · Market cap $2.5B

PI Progyny, Inc logo Progyny, Inc PGNY · US
Price$27.85
Fair Value$16.44
Upside-41.0%
Quality73/100
Watch Progyny, Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.2% net margin
Low debt · generates free cash flow
Mixed vs. peers (6/13)
Moderate moat 51/100
Evidence: High Range $12.33 – $20.54 Share as image

Fair value as of: Jul 18, 2026

From 24 valuation models · updated 24 days ago

Share price −9.1% over the past month.

A solid business, but screening 41% overvalued on our models.

What matters now

  • A high-quality business (quality 73/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($20.54). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$66.66 $13.67 Fair Value $16.44 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range $13.67 – $66.66 · fair‑value band $12.33 – $20.54 · the $27.85 price screens above the $16.44 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Progyny, Inc (PGNY) currently trades at $27.85, while our model-based Fair Value estimate is $16.44, implying the stock looks roughly 41.0% overvalued today. The Quality Score stands at 73/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Progyny, Inc generated revenue of $1.3B at a net margin of 5.2%. Revenue grew 1.4% year over year. It earns a return on equity of 14.9%. The balance sheet holds a net cash position of $88.2M. Fundamentals as of Jul 18, 2026

Our scenario range runs from $12.33 (bear case) to $20.54 (bull case); at $27.85, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 3% below its 52-week high and 73% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at 16% fair-value upside, at -41%, PGNY screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $37.98 $71.02 $124.25 80
Rev-Margin DCF $22.12 $34.59 $60.98 74
ROIC Compounder $7.60 $9.97 $12.23 72
All 24 models by family
DCF Models
FCF DCF $40.35 $61.37 $126.89 38
Owner Earnings $9.95 $20.34 $41.35 31
5Y Revenue Exit $20.38 $30.36 $50.93 39
5Y EBITDA Exit $21.47 $32.57 $54.17 41
5Y P/E Exit $21.64 $40.00 $63.87 38
10Y Revenue Exit $26.26 $46.92 $57.27 36
10Y EBITDA Exit $27.47 $49.22 $83.90 37
10Y P/E Exit $27.59 $49.58 $83.12 35
Earnings-Based
Graham-Dodd $5.08 $35.43 $49.72 54
Lynch FV $18.30 $26.15 $33.99 50
PEG = 1.0 $18.30 $26.15 $33.99 46
EPV $7.03 $7.91 $8.68 59
Multiples
P/E Multiple $12.33 $16.44 $20.54 63
P/S Multiple $9.53 $12.70 $15.88 58
P/B Multiple $9.53 $12.70 $15.88 55
EV/EBIT $15.29 $19.92 $24.55 53
EV/EBITDA $13.51 $17.54 $21.57 54
EV/Revenue $11.32 $15.56 $19.81 43
Asset-Based
NCAV (Graham) $3.29 $4.41 $6.59 50
Growth DCF
Growth DCF $37.98 $71.02 $124.25 80
Rev-Margin DCF $22.12 $34.59 $60.98 74
Economic Profit
Residual Income $5.91 $6.73 $12.50 61
ROIC Compounder $7.60 $9.97 $12.23 72
Growth Earnings
Growth-Adj P/E $24.30 $34.71 $45.12 68

Widest divergence: DCF Models ($40.00) versus Asset-Based ($4.41). Highest evidence: Growth DCF (80).

Notify me when PGNY reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $1.3B
Revenue growth (YoY) +1.4%
Net margin 5.2%
Return on equity 14.9%
Free cash flow $192M FY2025
P/E ratio 41.9
More key figures
Operating margin 10.8%
EPS (TTM) $0.7600
EPS growth (YoY) +70.6%
Net cash $88.2M FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 73/100

Of which business quality 74 · Market factors (momentum, volatility) 61

Profitability 61
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 80
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 63
Disciplined investing over empire-building
Low Volatility 36
Calm price path (market factor)
Momentum 77
Price trend over the last 3–12 months (market factor)
52W Momentum 62
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Progyny, Inc., a benefits management company, provides fertility, family building, and women's health benefits solutions in the United States.

Full company description

Progyny, Inc., a benefits management company, provides fertility, family building, and women's health benefits solutions in the United States. It offers fertility benefits solutions, such as differentiated benefits plan design that includes smart cycle treatment bundle; personalized concierge-style member support services; and a selective network of fertility specialists. The company also offers Progyny Rx, an integrated pharmacy benefits solution that provides access to the medications needed during their treatment and offers care management services, as well as pregnancy and postpartum, menopause and midlife, benefit and leave navigation, and parent and child wellbeing solutions. In addition, it provides assistance service program where various services can be offered through a reimbursement program, including adoption, surrogacy, doula, and travel reimbursement when travel is required to receive medical services. The company was formerly known as Auxogyn, Inc. and changed its name to Progyny, Inc. in 2015. Progyny, Inc. was incorporated in 2008 and is headquartered in New York, New York.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Progyny, Inc reported revenue of $1.3B in FY2025 versus $501M in FY2021, a compound +26.7%/yr. Reported net income was $58.5M in FY2025, compounding −2.9%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$1.3B
Latest YoY
+10.4%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+17.9%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+30.2%
Avg. growth/yr (8Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+50.6%
Revenue +26.7%/yr
FY21 $501M
FY22 $787M
FY23 $1.1B
FY24 $1.2B
FY25 $1.3B
Net income −2.9%/yr
FY21 $65.8M
FY22 $30.4M
FY23 $62.0M
FY24 $54.3M
FY25 $58.5M

PGNY screens 41% overvalued. Compare with UnitedHealth Group →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Progyny, Inc Fair Value". https://www.fairvalue-calculator.com/stock/PGNY

Peer Group

Healthcare Plans · 15 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 73 · Top 25%
Fair Value upside −41% · Below median
Return on equity (TTM) 15% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 5% · Top 25%
Operating margin (TTM) 11% · Above median
Revenue growth 1% · Below median
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Healthcare Plans median · lower = cheaper

P/E (TTM) 41.9× · Pricier than median
P/B 4.84× · Pricier than 75% of peers
P/S (TTM) 1.93× · Pricier than 75% of peers
P/FCF 13.0× · Pricier than median
EV/EBITDA 21.8× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 34
FUTURE 7 · sector 23
PAST 60 · sector 41
HEALTH 100 · sector 65
DIVIDEND 0 · sector 0

VALUE 0: the price sits above our fair-value range.

Insider activity: 46/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Healthcare Plans stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
UnitedHealth Group UNH $423.38 $292.06 -31%
CVS Health Corporation CVS $104.15 $42.54 -59%
Elevance Health, Inc ELV $372.85 $431.40 +16%
The Cigna Group CI $304.50 $495.42 +63%
Humana Inc HUM $400.00 $127.61 -68%
Centene Corporation CNC $66.61 $111.96 +68%
Molina Healthcare, Inc MOH $233.31 $199.31 -15%
Oscar Health, Inc OSCR $29.10 $58.20 +100%
Alignment Healthcare, Inc ALHC $20.60 $2.37 -88%
Bradsaúde S.A SAUD3 R$15.35 R$20.75 +35%

Compare Progyny, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Progyny, Inc (PGNY) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of $16.44 versus a price of $27.85, about −41% (overvalued).
What is the fair value of PGNY?
Our model-based fair value for Progyny, Inc is $16.44 (as of Jul 18, 2026), built from audited fundamentals. The current price is $27.85.
What is the quality score of PGNY?
Progyny, Inc has a Quality Score of 73/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Progyny, Inc (PGNY)?
Progyny, Inc reported trailing-twelve-month revenue of about $1.3B (latest available figure, as of Jul 18, 2026).
What is the net profit margin of PGNY?
The net profit margin of Progyny, Inc is about 5.2%, meaning it keeps roughly 5.2% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Progyny, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.