Sign in
PH

Privia Health Group, Inc. (PRVA)·Q4 2024 Earnings Summary

Executive Summary

  • All 2024 operating and financial metrics finished above the high end of guidance; Q4 revenue $460.9M (+4.6% YoY), adjusted EBITDA $24.9M (+44% YoY), and adjusted EPS $0.21 (+40% YoY) underscored operating leverage and disciplined execution .
  • 2025 guidance embeds continued profitable growth despite MA/value-based headwinds: revenue $1.80–$1.90B, adjusted EBITDA $105–$110M (up ~16–22% YoY), EBITDA margin expansion, and ≥80% EBITDA-to-FCF conversion with de minimis capex and a 26–28% effective tax rate .
  • Balance sheet remains a strategic asset: year-end cash $491.1M, no debt; 2024 free cash flow $109.3M (~121% of adjusted EBITDA) driven by strong operations and working capital timing .
  • Management highlighted prudence on shared savings accruals (flat YoY assumption) and positive but small MA capitation contribution margins; outperformance could come if value-based results exceed conservative assumptions .

What Went Well and What Went Wrong

  • What Went Well

    • Operating leverage: Adjusted EBITDA rose 44% YoY in Q4 to $24.9M with EBITDA margin of 23.1% (up 420 bps YoY) as platform and G&A scaled with growth .
    • Provider and life growth: Implemented providers +11.2% YoY to 4,789; attributed lives +12.1% YoY to 1.256M, underpinning fee-for-service and value-based momentum .
    • Management tone and model resilience: “We exceeded the high end of all guidance metrics for 2024,” and ended with $491M cash/no debt; “record $109.3 million in free cash flow… converting 121% of adjusted EBITDA” .
  • What Went Wrong

    • GAAP profitability pressured by stock comp/other items: Q4 GAAP EPS only $0.03 (stock comp $15.3M; legal/other $2.5M) despite strong non-GAAP gains .
    • MA/value-based headwinds persist: 2025 guide assumes minimal YoY increase in shared savings accruals amid utilization, V28, Stars, and plan benefit changes; MA capitation only modestly profitable .
    • Mix shift headwind in capitation: Capitated revenue down YoY as PRVA proactively renegotiated contracts; management remains unwilling to expand full-risk exposure without fair economics .

Financial Results

  • Quarterly performance vs prior year and prior quarter
MetricQ4 2023Q3 2024Q4 2024
Revenue ($M)440.8 437.9 460.9
Gross Profit ($M)90.0 99.9 106.1
Operating Income ($M)1.4 5.8 5.2
Net Income ($M)2.8 3.5 4.4
GAAP EPS ($)0.02 0.03 0.03
Adjusted Net Income ($M)20.3 25.1 26.5
Adjusted EPS ($)0.15 0.20 0.21
Adjusted EBITDA ($M)17.3 23.6 24.9
Care Margin ($M)91.5 101.4 107.7
Platform Contribution ($M)42.3 50.3 53.2
Adj. EBITDA Margin (% of Care Margin)18.9% 23.3% 23.1%
  • Revenue mix
Revenue Source ($000s)Q4 2023Q3 2024Q4 2024
FFS – patient care272,343 283,278 312,295
FFS – admin services29,741 30,697 33,525
Capitated revenue85,248 53,393 51,852
Shared savings39,838 47,438 44,482
Care management fees (PMPM)10,615 21,060 16,240
Other3,043 2,055 2,506
Total Revenue440,828 437,921 460,900
  • KPIs and operating metrics
KPI / Non-GAAP ($M unless noted)Q4 2023Q3 2024Q4 2024
Implemented Providers (end of period)4,305 4,642 4,789
Attributed Lives (end of period)1,120,000 1,247,000 1,256,000
Practice Collections ($M)756.6 739.9 792.5
Care Margin91.5 101.4 107.7
Platform Contribution42.3 50.3 53.2
Adjusted EBITDA17.3 23.6 24.9
  • Balance sheet and cash flow (year-end 2024)
    • Cash and equivalents $491.1M; no debt .
    • 2024 Net Cash from Operating Activities $109.3M; Free Cash Flow $109.3M (capex de minimis) .

Guidance Changes

MetricPeriodPrevious GuidanceCurrent GuidanceChange
Implemented Providers (year-end)FY 2025— (initial)5,200–5,300 New
Attributed Lives (year-end)FY 2025— (initial)1.30–1.40M New
Practice Collections ($B)FY 2025— (initial)$3.15–$3.25 New
GAAP Revenue ($B)FY 2025— (initial)$1.80–$1.90 New
Care Margin ($M)FY 2025— (initial)$435–$445 New
Platform Contribution ($M)FY 2025— (initial)$208–$218 New
Adjusted EBITDA ($M)FY 2025— (initial)$105–$110 New
Effective Tax RateFY 2025— (initial)~26–28% New
CapexFY 2025— (initial)De minimis New
FCF conversionFY 2025— (initial)≥80% of Adjusted EBITDA New

Management also reiterated no assumed new BD activity/capital deployment and minimal YoY increase in shared savings accruals in the 2025 outlook .

Earnings Call Themes & Trends

TopicPrevious Mentions (Q2 & Q3 2024)Current Period (Q4 2024)Trend
Value-based headwinds (MA, Stars, V28, utilization)Q3: Raised full-year guide; still cited MA headwinds; shared savings better than expected vs initial plan .2025 guide assumes flat shared savings accruals; prudence continues .Continued prudence; balanced upside potential.
Capitation strategyQ3: Reduced capitation exposure to improve economics .Small MA capitation book with positive but modest contribution; won’t expand full-risk without fair pay .Disciplined, selective capitation.
Provider/lives growthQ3: Implemented providers +13.1% YoY; lives +14% YoY .Implemented providers +11.2% YoY; lives +12.1% YoY; 2025 guide +8.6–10.7% providers, +3.5–11.5% lives .Sustained growth; slightly moderating ranges.
Operating leverage & marginsQ3: Adj. EBITDA +25.8% YoY; margin +290 bps .Q4: Adj. EBITDA +44% YoY; margin +420 bps; 2025 margin expansion ~200 bps targeted .Margin expansion intact.
Cash/Capital allocationQ3: Pro forma cash ~$473.5M; strong FCF .YE cash $491.1M; 2024 FCF $109.3M; disciplined M&A pipeline; optional shareholder returns if mispricing .Optionality increasing with cash.
Technology/platform differentiationQ3: Integrated group + risk entity + tech stack positioning .Reinforced integrated, deeply embedded model as competitive moat .Consistent narrative.
RegulatoryQ3: MSSP strong; bipartisan momentum for VBC .No material policy risks flagged; MSSP approach unchanged .Stable backdrop for MSSP.

Management Commentary

  • CEO (prepared): “We exceeded the high end of all guidance metrics for 2024… Implemented providers increased 11.2% year-over-year… Adjusted EBITDA was up 25.2%… record $109.3 million in free cash flow… $491 million in cash and no debt.”
  • CFO (prepared): “Adjusted EBITDA… increased 44% over Q4 last year to reach $24.9 million… 23.1% of care margin… We are guiding to adjusted EBITDA growth of approximately 19% at the midpoint [for 2025]… EBITDA margin… expected to expand approximately 200 basis points year-over-year.”
  • CEO (risk posture): “We… distinguish between the willingness to take risk and the ability to take risk… if we don't come across a fair contract… we're not going to take downside risk.”

Q&A Highlights

  • OpEx leverage: Guidance reflects scaling of cost structure; no new market entry costs assumed unless updated; operating leverage is a key EBITDA driver .
  • Capital allocation/M&A: Robust pipeline, disciplined approach; $500M cash allows state entries, density expansion, support for risk entities; potential capital return if valuation diverges from intrinsic value .
  • Shared savings: 2025 guide prudent with minimal YoY increase; upside if performance exceeds accruals; diversification mitigates program-level volatility .
  • MA capitation: Small book produced ~2% gross margin and positive contribution; will not scale full-risk without fair economics .
  • FCF conversion: 2024 >100% aided by timing; 2025 guided to ≥80% primarily due to cash taxes as NOLs roll off .
  • Care Margin per provider: Flat shared savings and mix effects (physician vs APP; specialty mix) temper Care Margin per provider; leverage expected to show more at EBITDA/FCF .

Estimates Context

  • Wall Street consensus (S&P Global) for Q4 2024 revenue/EPS was unavailable due to data access limits at the time of analysis; therefore, beats/misses vs consensus are not shown. PRVA did finish 2024 above the high end of its company guidance across all metrics, and Q4 non-GAAP metrics showed strong YoY gains .
  • Note: We attempted to retrieve S&P Global consensus estimates but reached the daily request limit; comparisons to estimates are therefore not included [GetEstimates error].

Key Takeaways for Investors

  • High-quality print: Strong Q4 and full-year execution with all 2024 metrics above the high end of guidance; non-GAAP profitability and FCF momentum are intact and improving .
  • 2025 guide is conservative where it matters (shared savings) yet still implies EBITDA growth and margin expansion, setting up potential upside if value-based trends normalize or improve .
  • Strategic balance sheet optionality: ~$491M cash and no debt enable accretive BD to enter new states or deepen density; management remains disciplined and may consider capital returns if valuation disconnects .
  • Risk posture remains a differentiator: Selective capitation, shared-risk-first mindset reduces downside in the current MA environment while preserving upside across programs .
  • Operating leverage is showing through: Growing platform contribution and EBITDA margins with de minimis capex support resilient FCF conversion even as cash taxes rise .
  • Watch list for upside: Any positive surprise in shared savings true-ups or utilization easing could drive earnings/FCF above the conservative base case .
  • Narrative supports medium-term compounder thesis: Provider/life growth, diversification across payers/programs, and capital-light model position PRVA to compound EBITDA and FCF over time .

Appendix: Full-Year 2024 (for context)

MetricFY 2023FY 2024
Revenue ($M)1,657.7 1,736.4
Gross Profit ($M)353.8 397.7
Operating Income ($M)20.6 17.0
Net Income ($M)23.1 14.4
Adjusted Net Income ($M)81.5 97.6
Adjusted EPS ($)0.64 0.78
Adjusted EBITDA ($M)72.2 90.5
Implemented Providers (EOY)4,305 4,789
Attributed Lives (EOY)1,120,000 1,256,000
Net Cash from Ops ($M)80.8 109.3
Free Cash Flow ($M)80.7 109.3