|
Hippo Holdings Inc. (HIPO) DCF تقييم
US | Financial Services | Insurance - Specialty | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Hippo Holdings Inc. (HIPO) Bundle
تقييم الآفاق المالية لشركة Hippo Holdings Inc. (HIPO) مثل خبير! توفر لك حاسبة DCF (HIPO) هذه الماليات المملوءة مسبقًا والمرونة الكاملة لتعديل نمو الإيرادات ، WACC ، الهوامش ، وغيرها من الافتراضات الأساسية التي تتماشى مع تنبؤاتك.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34.7 | 51.6 | 91.2 | 119.7 | 209.7 | 331.3 | 523.3 | 826.7 | 1,305.9 | 2,063.0 |
| Revenue Growth, % | 0 | 48.7 | 76.74 | 31.25 | 75.19 | 57.97 | 57.97 | 57.97 | 57.97 | 57.97 |
| EBITDA | -4.1 | -110.5 | -356.2 | -310.0 | .0 | -206.6 | -326.3 | -515.5 | -814.4 | -1,286.5 |
| EBITDA, % | -11.82 | -214.15 | -390.57 | -258.98 | 0 | -62.36 | -62.36 | -62.36 | -62.36 | -62.36 |
| Depreciation | 78.9 | 6.7 | 11.0 | 15.2 | 19.8 | 97.5 | 154.0 | 243.3 | 384.4 | 607.3 |
| Depreciation, % | 227.38 | 12.98 | 12.06 | 12.7 | 9.44 | 29.44 | 29.44 | 29.44 | 29.44 | 29.44 |
| EBIT | -83.0 | -117.2 | -367.2 | -325.2 | -19.8 | -271.3 | -428.5 | -676.9 | -1,069.4 | -1,689.3 |
| EBIT, % | -239.19 | -227.13 | -402.63 | -271.68 | -9.44 | -81.89 | -81.89 | -81.89 | -81.89 | -81.89 |
| Total Cash | 23.3 | 452.3 | 784.7 | 519.3 | 142.1 | 288.1 | 455.2 | 719.1 | 1,135.9 | 1,794.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | 365.0 | 448.3 | .0 | 132.5 | 209.3 | 330.7 | 522.4 | 825.2 |
| Account Receivables, % | 0 | 0 | 400.22 | 374.52 | 0 | 40 | 40 | 40 | 40 | 40 |
| Inventories | .0 | -1.7 | -936.4 | -741.7 | .0 | -134.7 | -212.8 | -336.1 | -531.0 | -838.8 |
| Inventories, % | 0 | -3.29 | -1026.75 | -619.63 | 0 | -40.66 | -40.66 | -40.66 | -40.66 | -40.66 |
| Accounts Payable | .0 | 96.0 | 182.6 | 234.8 | 286.4 | 265.0 | 418.6 | 661.3 | 1,044.7 | 1,650.4 |
| Accounts Payable, % | 0 | 186.05 | 200.22 | 196.16 | 136.58 | 80 | 80 | 80 | 80 | 80 |
| Capital Expenditure | -.9 | -9.4 | -17.4 | -19.7 | -46.7 | -52.1 | -82.3 | -130.0 | -205.3 | -324.4 |
| Capital Expenditure, % | -2.59 | -18.22 | -19.08 | -16.46 | -22.27 | -15.72 | -15.72 | -15.72 | -15.72 | -15.72 |
| Tax Rate, % | -4.04 | -4.04 | -4.04 | -4.04 | -4.04 | -4.04 | -4.04 | -4.04 | -4.04 | -4.04 |
| EBITAT | -83.1 | -115.7 | -367.9 | -326.5 | -20.6 | -270.6 | -427.4 | -675.2 | -1,066.7 | -1,685.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -5.1 | -20.7 | 282.0 | -556.8 | -289.3 | -244.4 | -200.8 | -317.2 | -501.1 | -791.5 |
| WACC, % | 11.08 | 11.08 | 11.08 | 11.08 | 11.08 | 11.08 | 11.08 | 11.08 | 11.08 | 11.08 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,411.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -807 | |||||||||
| Terminal Value | -8,893 | |||||||||
| Present Terminal Value | -5,259 | |||||||||
| Enterprise Value | -6,670 | |||||||||
| Net Debt | -127 | |||||||||
| Equity Value | -6,543 | |||||||||
| Diluted Shares Outstanding, MM | 24 | |||||||||
| Equity Value Per Share | -277.50 |
What You Will Get
- Real Hippo Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Hippo Holdings Inc. (HIPO).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Hippo Holdings Inc. (HIPO).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Hippo Holdings Inc.'s (HIPO) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Hippo Holdings Inc. (HIPO).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Hippo Holdings Inc. (HIPO).
Key Features
- Comprehensive Data: Hippo Holdings Inc.'s historical financial statements and pre-populated forecasts.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Insights: Observe Hippo's intrinsic value update instantly as you adjust inputs.
- Intuitive Visualizations: Dashboard charts present valuation outcomes and essential metrics clearly.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring Hippo Holdings Inc. (HIPO) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly access recalculated results, including Hippo Holdings Inc.'s (HIPO) intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose This Calculator for Hippo Holdings Inc. (HIPO)?
- User-Friendly Interface: Perfect for both newcomers and seasoned investors.
- Customizable Inputs: Effortlessly adjust parameters to tailor your financial analysis.
- Real-Time Valuation: Instantly observe changes in Hippo’s valuation as you modify inputs.
- Preloaded Data: Comes equipped with Hippo’s latest financial metrics for swift evaluations.
- Preferred by Experts: Utilized by finance professionals to guide strategic investment choices.
Who Should Use Hippo Holdings Inc. (HIPO)?
- Homeowners: Access innovative insurance solutions tailored to modern needs.
- Real Estate Investors: Leverage comprehensive coverage options to protect your investments.
- Insurance Brokers: Utilize our user-friendly platform to enhance client offerings and streamline processes.
- Tech-Savvy Consumers: Experience seamless digital interactions and instant policy management.
- Industry Analysts: Analyze market trends and company performance with detailed insights from HIPO.
What the Template Contains
- Pre-Filled Data: Includes Hippo Holdings Inc.'s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Hippo Holdings Inc.'s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.