GSHD - NASDAQ
Goosehead Insurance, Inc
$36.10
-4.8%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.
At a Glance
Live SnapshotGoosehead Insurance, Inc Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $111.9M | $136.6M | $166.6M | $203.2M | $247.9M | $302.5M | $369.0M | $450.2M | $549.2M | $670.0M |
| Maintenance CapEx | -$1.4M | -$1.7M | -$2.1M | -$2.5M | -$3.1M | -$3.7M | -$4.6M | -$5.6M | -$6.8M | -$8.3M |
| Owner Earnings | $110.6M | $134.9M | $164.5M | $200.7M | $244.9M | $298.7M | $364.5M | $444.6M | $542.4M | $661.7M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $102.4M | $115.6M | $130.6M | $147.5M | $166.7M | $188.3M | $212.7M | $240.2M | $271.3M | $306.5M |
Related Guides
Continue your GSHD research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.