FMP
Goosehead Insurance, Inc
GSHD
NASDAQ
Goosehead Insurance, Inc. operates as a holding company for Goosehead Financial, LLC that provides personal lines insurance agency services in the United States. The company operates in two segments, Corporate Channel and Franchise Channel. It offers homeowner's, insurance, automotive, dwelling property insurance, flood, wind, earthquake, excess liability or umbrella, motorcycle, recreational vehicle, general liability, property, and life insurance products and services. As of December 31, 2021, the company had 2,151 total franchises. Goosehead Insurance, Inc. was founded in 2003 and is headquartered in Westlake, Texas.
108.97 USD
-2.06 (-1.89%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
117.01M
151.31M
209.39M
261.28M
314.5M
403.23M
516.99M
662.84M
849.84M
1.09B
Revenue %
-
29.31
38.38
24.78
20.37
28.21
28.21
28.21
28.21
Operating Cash Flow
24.64M
35.44M
35.72M
50.76M
71.54M
83.65M
107.24M
137.5M
176.29M
226.03M
Operating Cash Flow %
21.06
23.42
17.06
19.43
22.75
20.74
20.74
20.74
20.74
Cap Ex
-10.37M
-15.41M
-12.61M
-12.16M
-979k
-24.22M
-31.05M
-39.81M
-51.04M
-65.44M
Cap Ex %
-8.86
-10.18
-6.02
-4.65
-0.31
-6.01
-6.01
-6.01
-6.01
Free Cash Flow
14.28M
20.04M
23.11M
38.6M
70.56M
59.43M
76.19M
97.69M
125.25M
160.58M
Weighted Average Cost Of Capital
Price
108.97
Beta
Diluted Shares Outstanding
38.3M
Costof Debt
12.02
Tax Rate
After Tax Cost Of Debt
7.83
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
61.07M
Total Equity
4.17B
Total Capital
4.23B
Debt Weighting
1.44
Equity Weighting
98.56
Wacc
11.06
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
117.01M
151.31M
209.39M
261.28M
314.5M
403.23M
516.99M
662.84M
849.84M
1.09B
Operating Cash Flow
24.64M
35.44M
35.72M
50.76M
71.54M
83.65M
107.24M
137.5M
176.29M
226.03M
Cap Ex
-10.37M
-15.41M
-12.61M
-12.16M
-979k
-24.22M
-31.05M
-39.81M
-51.04M
-65.44M
Free Cash Flow
14.28M
20.04M
23.11M
38.6M
70.56M
59.43M
76.19M
97.69M
125.25M
160.58M
Wacc
11.06
11.06
11.06
11.06
11.06
Pv Lfcf
53.51M
61.77M
71.31M
82.32M
95.03M
Sum Pv Lfcf
363.95M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
11.06
Free Cash Flow T1
163.79M
Terminal Value
1.81B
Present Terminal Value
1.07B
Intrinsic Value
Enterprise Value
1.43B
Net Debt
6.79M
Equity Value
1.43B
Diluted Shares Outstanding
38.3M
Equity Value Per Share
37.26
Projected DCF
37.26 -1.925%
