Goosehead Insurance, Inc

Goosehead Insurance, Inc

GSHDยทNASDAQ

$36.10

-4.8%
Financial ServicesInsurance - Diversified

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 Snapshot
Market Cap$1.37B
EPS1.1100
P/E Ratio66.09
Earnings Date07/22/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is elevated (P/E 66.1).

Valuation inputs: P/E 66.1, earnings yield +1.5%, momentum -4.8%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -29.1%, ROIC +15.7%).

Profitability stack: net margin +7.6%, ROE -29.1%, ROIC +15.7%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +139.2%, momentum -4.8%, net margin +7.6%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

gshd

Goosehead Insurance, Inc Market vs Earnings Trajectory

GSHD ยท NASDAQ

Loading price and EPS data...

Goosehead Insurance, Inc

Goosehead Insurance, Inc Fair Value Envelope

GSHD ยท NASDAQ

Our analysis suggests that GSHD has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $36.1, this represents a potential HIDDEN relative to our calculated worth for Goosehead Insurance, Inc.

Intrinsic Value
Current Price: $36.1
3Y+3600.0%
5Y+102.0%
10Y+185.0%
3Y+74.0%
5Y+212.0%
10Y+1060.0%
3Y+4826.0%
5Y+200.0%
10Y+489.0%
3Y+155.0%
5Y+272.0%
10Y+1985.0%
3Y+268.0%
5Y+503.0%
10Y+2210.0%
3Y+29.0%
5Y+123.0%
10Y+4672.0%
Goosehead Insurance, Inc

Goosehead Insurance, Inc Profit Bridge

GSHD ยท NASDAQ
Revenue365.30M
Cost of Goods Sold (196.36M)
Gross Profit168.94M
Operating Expenses (94.49M)
Operating Income74.45M
Interest Expense (23.79M)
Other Income/Expense-23.60M
Pretax Income50.85M
Income Tax (6.40M)
Net Income27.83M
Net Income
27.83M

Profitability Analysis

Gross Margin

46.2%

Strong gross margins indicate healthy pricing and efficient production or service delivery.

Operating Margin

20.4%

Healthy operating margins demonstrate effective cost control and strong business fundamentals.

Net Profit Margin

7.6%

Moderate profitability with room for improvement. Monitor interest expenses and tax efficiency.

Effective Tax Rate

12.6%

Below-average tax rate suggests effective tax planning, favorable jurisdictions, or tax credits.

Profitability Insight

Room for improvement: Moderate profitability with opportunities to enhance margins through better cost management or pricing strategy.

46.25%
Gross Profit Margin
3%
3Y-54.0%
5Y-54.0%
10Y+21.0%
20.38%
Operating Profit Margin
5%
3Y+732.0%
5Y+35.0%
10Y+25.0%
7.62%
Net Profit Margin
-21%
3Y+2724.0%
5Y-4.0%
10Y-49.0%
-29.14%
Return on Equity
-142%
3Y-650.0%
5Y-85.0%
10Y+50.0%
6.71%
Return on Assets
-12%
3Y+3716.0%
5Y+34.0%
10Y-88.0%
15.69%
Return on Invested Capital
2%
3Y+1817.0%
5Y-94.0%
10Y-83.0%
GSHD

Goosehead Insurance, Inc Cash Conversion Engine

GSHD ยท NASDAQ
Net Income44.45M
Depreciation & Amortization11.27M
Stock-Based Compensation23.38M
Change in Working Capital-4.37M
Others11.14M
Capital Expenditures-5.67M
Free Cash Flow86.09M

Cash Flow Quality Analysis

FCF Conversion Rate

193.7%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

6.2%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

+22.0%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

-$4.37M

Minimal working capital impact on FCF. Changes in operating assets and liabilities well-managed.

Cash Flow Quality Insight

Exceptional cash generation: High-quality earnings converting to growing free cash flow. The company demonstrates strong pricing power, efficient operations, and disciplined capital allocation.

gshd

Goosehead Insurance, Inc Funding & Solvency Profile

GSHD ยท NASDAQ
Cash & Cash Equivalents25.65M
Net Receivables183.29M
Inventory0.00
Other Current Assets-135.65M
Total Current Assets73 M
Property, Plant & Equipment55.18M
Goodwill & Intangible Assets44.06M
Long-Term Investments0.00
Other Non-Current Assets8.84M
Total Non-Current Assets64 M
Total Assets
392.81M

Financial Health Analysis

Current Ratio

1.32x

Acceptable liquidity, but monitor closely. Current assets just barely cover current liabilities.

Working Capital

18 M

Positive working capital, but relatively tight. The company should monitor cash flow carefully.

Asset Composition

19% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

gshd

Goosehead Insurance, Inc Street Expectations Map

GSHD ยท NASDAQ

Wall Street analysts project that GSHD stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 61.50, with estimates ranging from a low of 52.00 to a high of 85.00.

Lowest Target
52.00
44.04%
Consensus Target
61.50
70.36%
Highest Target
85.00
135.46%

The consensus 1-year price target stands at 61.50, with estimates ranging from a low of 52.00 to a high of 85.00.

Analyst Consensus Analysis

Upside Potential

+70.4%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

53.7% spread

Mixed analyst views. Wide target range suggests differing opinions on key value drivers, growth prospects, or risk factors.

Analyst Conviction

Low

Bearish or uncertain outlook. Limited upside or poor consensus suggests challenges ahead or fundamental concerns.

Market Sentiment Insight

High risk, high reward: Substantial upside potential exists, but wide analyst disagreement signals execution risk or unclear catalysts. Thorough due diligence essential before committing capital.

gshd

Goosehead Insurance, Inc Insider Positioning

GSHD ยท NASDAQ

During the last 12 months, insiders have purchased $1.59M and sold $10.26M worth of GSHD shares, resulting in $8.67M of net selling activity.

3 Months

Bought

20.4K

764.54K

Sold

125.6K

5.26M

Net Activity

-4.5M

-$4.49M

3-6 Months

Bought

5.6K

250.04K

Sold

0

0.00

Net Activity

+250K

+$250K

6-9 Months

Bought

8.0K

576.97K

Sold

68.0K

5.00M

Net Activity

-4.4M

-$4.43M

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

1
MM

Miller Mark

Director, Officer: President And Ceo

10.0K sharesโ€ข2 transactions

$546K

2
GL

Goldberg Louis

Director

5.6K sharesโ€ข1 transactions

$250K

3
TME

Thornthwaite Martin Ellis

Officer: General Counsel

5.0K sharesโ€ข1 transactions

$208K

4
MJA

Martin John Arthur

Officer: Chief Financial Officer

5.0K sharesโ€ข1 transactions

$174K

5
JMEJ

Jones Mark E. Jr.

10 Percent Owner, Officer, Other: President & Coo

3.5K sharesโ€ข2 transactions

$164K

Top Sellers

1
M&RJDT2

Mark & Robyn Jones Descendants Trust 2014

10 Percent Owner, Other: Member Of 10% Owner Group

125.6K sharesโ€ข6 transactions

$5.26M

2
MT

Mcconnon Thomas

Director

68.0K sharesโ€ข1 transactions

$5.00M

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $8.67M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.16:1

Weak buy/sell ratio. Selling significantly exceeds buyingโ€”monitor for potential fundamental concerns.

Recent Trend (3 Months)

$4.49M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Buying

5 insider buyers vs. 2 sellers. Broad-based buying across management team suggests widespread confidence.

Insider Activity Insight

Persistent selling pressure: Consistent insider selling with weak buy/sell ratio suggests insiders may be capitalizing on current valuation. Exercise caution and review recent earnings quality and management commentary.

0.00%
Dividend Yield
-100%
3Y-
5Y-
10Y-100.0%
ย 

gshd Dividend History

GSHD
10Y CAGR +30%
Latest $5.91
Annual $5.91
5 year growth trend
Last Period: +263%