Stock GSHD GOOSEHEAD INSURANCE, INC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Goosehead Insurance, Inc

Equities

GSHD

US38267D1090

Multiline Insurance & Brokers

Market Closed - Nasdaq
Other stock markets
 16:30:00 2024-05-03 EDT 		5-day change 1st Jan Change
58.63 USD -0.71% Intraday chart for Goosehead Insurance, Inc +5.64% -22.65%
04-30 Goosehead Insurance Insider Bought Shares Worth $580,650, According to a Recent SEC Filing MT
04-30 BMO Capital Adjusts Price Target on Goosehead Insurance to $72 From $90, Maintains Outperform Rating MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 645.9 2,281 2,575 778.9 1,886 1,480 - -
Enterprise Value (EV) 1 677.7 2,339 2,670 843.8 1,985 1,546 1,485 1,423
P/E ratio 128 x 245 x 500 x 1,145 x 138 x 83.4 x 40.4 x 22.3 x
Yield 0.97% 0.92% 1.25% - - - - -
Capitalization / Revenue 7.68 x 19.5 x 17 x 3.72 x 7.22 x 4.92 x 3.84 x 2.7 x
EV / Revenue 8.06 x 20 x 17.6 x 4.03 x 7.6 x 5.14 x 3.86 x 2.6 x
EV / EBITDA 38.7 x 84 x 128 x 23 x 28.4 x 19.6 x 13.7 x 8.14 x
EV / FCF 38.6 x - - 33 x 50.4 x 45.2 x 24.4 x 18.3 x
FCF Yield 2.59% - - 3.03% 1.99% 2.21% 4.09% 5.47%
Price to Book -99.1 x -119 x -69.7 x 121 x 50.8 x 46 x 18.5 x 6.64 x
Nbr of stocks (in thousands) 15,234 18,284 19,798 22,683 24,875 25,238 - -
Reference price 2 42.40 124.8 130.1 34.34 75.80 58.63 58.63 58.63
Announcement Date 20-03-12 21-02-23 22-02-23 23-02-22 24-02-21 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 84.1 117 151.3 209.4 261.3 301 385 547.7
EBITDA 1 17.53 27.83 20.84 36.65 69.82 78.98 108.5 174.7
EBIT 1 21 24.68 8.673 10.13 32.96 38.3 65.74 -
Operating Margin 24.97% 21.1% 5.73% 4.84% 12.61% 12.73% 17.08% -
Earnings before Tax (EBT) 1 17.08 17.72 6.004 5.129 26.39 37.08 65.37 -
Net income 1 5.319 9.287 5.403 0.565 14.14 22.12 37.6 -
Net margin 6.32% 7.94% 3.57% 0.27% 5.41% 7.35% 9.77% -
EPS 2 0.3300 0.5100 0.2600 0.0300 0.5500 0.7026 1.451 2.632
Free Cash Flow 1 17.55 - - 25.59 39.41 34.2 60.79 77.86
FCF margin 20.86% - - 12.22% 15.08% 11.36% 15.79% 14.22%
FCF Conversion (EBITDA) 100.1% - - 69.83% 56.45% 43.3% 56.04% 44.56%
FCF Conversion (Net income) 329.89% - - 4,529.91% 278.72% 154.63% 161.65% -
Dividend per Share 2 0.4100 1.150 1.630 - - - - -
Announcement Date 20-03-12 21-02-23 22-02-23 23-02-22 24-02-21 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 40.23 41.28 53.02 57.69 57.4 57.96 69.28 71.03 63.01 64.46 74.6 83.14 77.71 81.68 96.59
EBITDA 1 5.348 1.262 12.5 10.99 11.9 10.18 23.06 22.42 14.15 11.73 21.2 24.13 20.76 17.66 30.76
EBIT 1 2.147 -6.102 5.667 3.788 6.775 1.469 11.19 13.61 6.683 1.455 10.64 13.48 11.89 5.774 20.75
Operating Margin 5.34% -14.78% 10.69% 6.57% 11.8% 2.53% 16.15% 19.17% 10.61% 2.26% 14.27% 16.21% 15.3% 7.07% 21.49%
Earnings before Tax (EBT) 1 1.235 -6.985 4.553 2.374 5.187 -0.262 9.481 12 5.172 -0.032 12.05 15.16 11.35 6.586 22.33
Net income 1 0.276 -2.257 0.342 1.979 0.501 -0.081 3.666 6.934 3.62 1.814 6.401 8.041 5.471 4.087 12.25
Net margin 0.69% -5.47% 0.65% 3.43% 0.87% -0.14% 5.29% 9.76% 5.74% 2.81% 8.58% 9.67% 7.04% 5% 12.69%
EPS 2 0.0100 -0.1100 0.0200 0.0900 0.0200 - 0.1500 0.2800 0.1400 0.0500 0.1880 0.2524 0.2048 0.1686 0.5486
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 22-02-23 22-04-26 22-07-27 22-10-26 23-02-22 23-04-26 23-07-26 23-10-25 24-02-21 24-04-24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 31.8 58 94.2 64.8 99.2 66.4 4.81 -
Net Cash position 1 - - - - - - - 56.8
Leverage (Debt/EBITDA) 1.815 x 2.084 x 4.521 x 1.769 x 1.42 x 0.841 x 0.0443 x -
Free Cash Flow 1 17.5 - - 25.6 39.4 34.2 60.8 77.9
ROE (net income / shareholders' equity) 16.9% - - - 152% 136% 55.1% 46%
ROA (Net income/ Total Assets) 13% 9.39% - 4.05% 15.1% 62.4% 79.1% -
Assets 1 41.01 98.85 - 13.96 93.72 35.45 47.55 -
Book Value Per Share 2 -0.4300 -1.050 -1.870 0.2800 1.490 1.280 3.170 8.830
Cash Flow per Share - - - 1.640 - - - -
Capex 1 3.69 - 12.7 10.1 11.3 21.6 23.7 29.3
Capex / Sales 4.39% - 8.42% 4.84% 4.34% 7.17% 6.16% 5.35%
Announcement Date 20-03-12 21-02-23 22-02-23 23-02-22 24-02-21 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Goosehead Insurance, Inc

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
11
Last Close Price
58.63 USD
Average target price
75.4 USD
Spread / Average Target
+28.60%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Insurance Brokers

1st Jan change Capi.
GOOSEHEAD INSURANCE, INC Stock Goosehead Insurance, Inc
-22.65% 1.48B
AON PLC Stock Aon plc
-3.80% 60.87B
ARTHUR J. GALLAGHER & CO. Stock Arthur J. Gallagher & Co.
+6.15% 52.16B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY Stock Willis Towers Watson Public Limited Company
+4.47% 25.76B
BROWN & BROWN, INC. Stock Brown & Brown, Inc.
+17.42% 23.82B
CAIXA SEGURIDADE PARTICIPAÇÕES S.A. Stock Caixa Seguridade Participações S.A.
+27.44% 9.73B
RYAN SPECIALTY HOLDINGS, INC. Stock Ryan Specialty Holdings, Inc.
+19.69% 6.13B
STEADFAST GROUP LIMITED Stock Steadfast Group Limited
-2.75% 4.13B
AUB GROUP LIMITED Stock AUB Group Limited
+2.59% 2.04B
THE BALDWIN INSURANCE GROUP, INC. Stock The Baldwin Insurance Group, Inc.
+14.65% 1.82B
Insurance Brokers
  1. Stock Market
  2. Equities
  3. GSHD Stock
  4. Financials Goosehead Insurance, Inc