HIPPO HOLDINGS INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.34 USD | -0.14% |
|
-1.40% | +100.44% |
| May. 02 | Transcript : Hippo Holdings Inc., Q1 2024 Earnings Call, May 02, 2024 | |
| May. 02 | Hippo Holdings Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,592 | 313.6 | 217.9 | 448.5 | - | - |
| Enterprise Value (EV) 1 | 816.7 | -205.7 | 217.9 | 148.5 | 183.5 | 448.5 |
| P/E ratio | -2.08 x | -0.93 x | -0.79 x | -4.33 x | -12.5 x | -23 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 17.5 x | 2.62 x | 1.04 x | 1.24 x | 0.98 x | 0.89 x |
| EV / Revenue | 8.96 x | -1.72 x | 1.04 x | 0.41 x | 0.4 x | 0.89 x |
| EV / EBITDA | -4.74 x | 1 x | -1.09 x | -2.83 x | 23.8 x | 18.5 x |
| EV / FCF | -5.89 x | 1.13 x | -1.79 x | -0.86 x | 1.51 x | 5.47 x |
| FCF Yield | -17% | 88.1% | -56% | -116% | 66.1% | 18.3% |
| Price to Book | - | 0.53 x | 0.58 x | 1.38 x | 1.37 x | 1.35 x |
| Nbr of stocks (in thousands) | 22,507 | 23,062 | 23,887 | 24,430 | - | - |
| Reference price 2 | 70.75 | 13.60 | 9.120 | 18.36 | 18.36 | 18.36 |
| Announcement Date | 3/10/22 | 3/2/23 | 3/6/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 91.2 | 119.7 | 209.7 | 360.6 | 456.1 | 504.6 |
| EBITDA 1 | - | -172.4 | -206.4 | -200.6 | -52.52 | 7.725 | 24.2 |
| EBIT 1 | - | -183.4 | -221.6 | - | -102.2 | -59 | -41.7 |
| Operating Margin | - | -201.1% | -185.13% | - | -28.34% | -12.94% | -8.26% |
| Earnings before Tax (EBT) 1 | - | -367.2 | -325.2 | -262.5 | -97.07 | -29.37 | -3.6 |
| Net income 1 | -141.5 | -371.4 | -333.4 | -273.1 | -103.8 | -37.27 | -20.8 |
| Net margin | - | -407.24% | -278.53% | -130.23% | -28.79% | -8.17% | -4.12% |
| EPS 2 | -283.0 | -34.00 | -14.66 | -11.58 | -4.237 | -1.463 | -0.8000 |
| Free Cash Flow 1 | - | -138.6 | -181.2 | -122 | -172.5 | 121.4 | 82 |
| FCF margin | - | -151.97% | -151.38% | -58.18% | -47.83% | 26.61% | 16.25% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 1,570.87% | 338.84% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/25/21 | 3/10/22 | 3/2/23 | 3/6/24 | - | - | - |
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 | 32.1 | 24.5 | 28.7 | 30.7 | 35.8 | 39.8 | 47.7 | 57.7 | 64.5 | 85.1 | 88.82 | 91.95 | 94.78 | 102.7 | 112 |
| EBITDA 1 | -46 | - | -55.8 | -54.8 | -55.1 | -52.1 | -87.7 | -38.4 | -22.3 | -19.8 | -20.73 | -12 | -3.733 | -2.3 | -4.9 |
| EBIT 1 | -49.3 | -52.4 | -59.3 | -58.6 | -59.1 | -56.4 | -92.9 | -43.3 | - | -25.4 | -35 | -22.3 | -12.6 | -18.2 | -20.6 |
| Operating Margin | -153.58% | -213.88% | -206.62% | -190.88% | -165.08% | -141.71% | -194.76% | -75.04% | - | -29.85% | -39.4% | -24.25% | -13.29% | -17.72% | -18.39% |
| Earnings before Tax (EBT) 1 | -59 | - | -71.7 | -127.2 | -60 | -67.8 | -105 | -50.6 | -39 | -32.9 | -30.03 | -21.03 | -13.07 | -12.6 | -15 |
| Net income 1 | -60.7 | - | -73.5 | -129.2 | -63.1 | -69.8 | -107.8 | -53.1 | -42.3 | -35.7 | -31.9 | -22.97 | -15 | -12.6 | -15 |
| Net margin | -189.1% | - | -256.1% | -420.85% | -176.26% | -175.38% | -226% | -92.03% | -65.58% | -41.95% | -35.91% | -24.98% | -15.83% | -12.27% | -13.39% |
| EPS 2 | -2.750 | - | -3.250 | -5.660 | -2.730 | -3.010 | -4.610 | -2.240 | -1.730 | -1.470 | -1.303 | -0.9300 | -0.6000 | -0.5200 | -0.6100 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/10/22 | 5/16/22 | 8/11/22 | 11/10/22 | 3/2/23 | 5/9/23 | 8/8/23 | 11/2/23 | 3/6/24 | 5/2/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 776 | 519 | - | 300 | 265 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -139 | -181 | -122 | -173 | 121 | 82 |
| ROE (net income / shareholders' equity) | - | -113% | - | -56.4% | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | 25.40 | 15.60 | 13.40 | 13.40 | 13.60 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 3/25/21 | 3/10/22 | 3/2/23 | 3/6/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
18.36
USD
Average target price
24.67
USD
Spread / Average Target
+34.35%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +101.32% | 449M | |
| +40.32% | 63.32B | |
| +16.59% | 52.42B | |
| +13.70% | 49.6B | |
| +21.36% | 44.83B | |
| +31.83% | 36.62B | |
| +11.59% | 29.64B | |
| +51.70% | 29.1B | |
| +26.62% | 25.51B | |
| +15.11% | 21.25B |
- Stock Market
- Equities
- HIPO Stock
- Financials Hippo Holdings Inc.