Wellgistics Health, Inc.

Wellgistics Health, Inc.

WGRXยทNASDAQ

$0.72

-7.8%
HealthcareMedical - Distribution

Wellgistics Health, Inc. operates as a wholesaler and distributor of pharmaceutical products to pharmaceutical manufacturers and independent retail pharmacies in the United States. The company distributes generic and branded pharmaceuticals, as well as over-the-counter healthcare and consumer products. It also offers third-party logistics services that include warehousing, inventory management, pick and pack, and shipping to small and mid-size pharmaceutical manufacturers. It also operates DelivMeds platform that serves as a pharmaceutical hub to facilitate the transfer of prescriptions and provide backend clinical concierge services to a network of independent pharmacies; and operates a retail community specialty. The company was formerly known as Danam Health, Inc. and changed its name to Wellgistics Health, Inc. in October 2024. Wellgistics Health, Inc. was incorporated in 2022 and is based in Tampa, Florida.

At a Glance

Live Snapshot
Market Cap$50.74M
EPS-0.1100
P/E Ratio-2.24
Earnings Date11/18/2025
Wellgistics Health, Inc.

Wellgistics Health, Inc. Fair Value Envelope

WGRX ยท NASDAQ

Our analysis suggests that WGRX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $0.725, this represents a potential HIDDEN relative to our calculated worth for Wellgistics Health, Inc..

Intrinsic Value
Current Price: $0.725

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$1.1M
+ Cash & Equivalents$1.0M
Firm Value-$92.2K
- Debt$25.1M
Equity Value-$25.2M
/ Shares Outstanding69,990,333B
DCF Value-$0
OVERVALUED BY 150%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$612.5K
-$306.2K
-$153.1K
-$76.6K
-$38.3K
-$19.1K
-$9.6K
-$4.8K
-$2.4K
-$1.2K
Maintenance CapEx
-$37.7K
-$18.9K
-$9.4K
-$4.7K
-$2.4K
-$1.2K
-$590
-$295
-$147
-$74
Owner Earnings
-$650.2K
-$325.1K
-$162.6K
-$81.3K
-$40.6K
-$20.3K
-$10.2K
-$5.1K
-$2.5K
-$1.3K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$602.1K
-$278.7K
-$129.0K
-$59.7K
-$27.7K
-$12.8K
-$5.9K
-$2.7K
-$1.3K
-$588
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.