Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
19.9 USD | +4.35% |
|
+29.64% | +118.20% |
May. 29 | Hippo Holdings Insider Sold Shares Worth $272,315, According to a Recent SEC Filing | MT |
May. 02 | Transcript : Hippo Holdings Inc., Q1 2024 Earnings Call, May 02, 2024 |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 1,592 | 313.6 | 217.9 | 486.2 | - | - |
Enterprise Value (EV) 1 | 816.7 | -205.7 | 217.9 | 486.2 | 486.2 | 486.2 |
P/E ratio | -2.08 x | -0.93 x | -0.79 x | -4.29 x | -12.5 x | -24.9 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 17.5 x | 2.62 x | 1.04 x | 1.36 x | 1.07 x | 0.97 x |
EV / Revenue | 17.5 x | 2.62 x | 1.04 x | 1.36 x | 1.07 x | 0.97 x |
EV / EBITDA | -9.24 x | -1.52 x | -1.09 x | -7.7 x | 64.2 x | 19.5 x |
EV / FCF | -11.5 x | -1.73 x | -1.79 x | -2.44 x | 8.24 x | 6 x |
FCF Yield | -8.7% | -57.8% | -56% | -40.9% | 12.1% | 16.7% |
Price to Book | - | 0.53 x | 0.58 x | 1.49 x | 1.49 x | 1.46 x |
Nbr of stocks (in thousands) | 22,507 | 23,062 | 23,887 | 24,430 | - | - |
Reference price 2 | 70.75 | 13.60 | 9.120 | 19.90 | 19.90 | 19.90 |
Announcement Date | 3/10/22 | 3/2/23 | 3/6/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 91.2 | 119.7 | 209.7 | 357.2 | 454 | 501.2 |
EBITDA 1 | - | -172.4 | -206.4 | -200.6 | -63.1 | 7.567 | 24.9 |
EBIT 1 | - | -183.4 | -221.6 | - | -104.4 | - | - |
Operating Margin | - | -201.1% | -185.13% | - | -29.22% | - | - |
Earnings before Tax (EBT) 1 | - | -367.2 | -325.2 | -262.5 | -102.6 | -29.15 | -3.6 |
Net income 1 | -141.5 | -371.4 | -333.4 | -273.1 | -114 | -41 | -20.8 |
Net margin | - | -407.24% | -278.53% | -130.23% | -31.9% | -9.03% | -4.15% |
EPS 2 | -283.0 | -34.00 | -14.66 | -11.58 | -4.635 | -1.590 | -0.8000 |
Free Cash Flow 1 | - | -138.6 | -181.2 | -122 | -199 | 59 | 81.05 |
FCF margin | - | -151.97% | -151.38% | -58.18% | -55.71% | 13% | 16.17% |
FCF Conversion (EBITDA) | - | - | - | - | - | 779.74% | 325.5% |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 3/25/21 | 3/10/22 | 3/2/23 | 3/6/24 | - | - | - |
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 | 88.4 | 90.2 | 93.52 | - | - |
EBITDA 1 | -46 | - | -55.8 | -54.8 | -55.1 | -52.1 | -87.7 | -38.4 | -22.3 | -19.8 | -21.3 | -14.7 | -3.733 | - | - |
EBIT | -49.3 | -52.4 | -59.3 | -58.6 | -59.1 | -56.4 | -92.9 | -43.3 | - | -25.4 | - | - | -12.6 | - | - |
Operating Margin | -153.58% | -213.88% | -206.62% | -190.88% | -165.08% | -141.71% | -194.76% | -75.04% | - | -29.85% | - | - | -13.47% | - | - |
Earnings before Tax (EBT) 1 | -59 | - | -71.7 | -127.2 | -60 | -67.8 | -105 | -50.6 | -39 | -32.9 | -30.35 | -23.2 | -13.07 | - | - |
Net income 1 | -60.7 | - | -73.5 | -129.2 | -63.1 | -69.8 | -107.8 | -53.1 | -42.3 | -35.7 | -33.15 | -26.1 | -15 | - | - |
Net margin | -189.1% | - | -256.1% | -420.85% | -176.26% | -175.38% | -226% | -92.03% | -65.58% | -41.95% | -37.5% | -28.94% | -16.04% | - | - |
EPS 2 | -2.750 | - | -3.250 | -5.660 | -2.730 | -3.010 | -4.610 | -2.240 | -1.730 | -1.470 | -1.350 | -1.050 | -0.6000 | - | - |
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 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - |
Net Cash position | - | 776 | 519 | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | -139 | -181 | -122 | -199 | 59 | 81.1 |
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 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+118.20% | 466M | |
+71.89% | 77.34B | |
+15.99% | 51.96B | |
+15.91% | 49.87B | |
+21.95% | 44.29B | |
+99.77% | 37.56B | |
+31.78% | 36.32B | |
+17.46% | 31.24B | |
+29.61% | 25.81B | |
-0.08% | 21.45B |
- Stock Market
- Equities
- HIPO Stock
- Financials Hippo Holdings Inc.