DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Goosehead Insurance, Inc (GSHD)

Financial Services | Insurance - Brokers

Today's Price

$47.60

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 36.45% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.41% | CAGR (5y): 15.68%

Dividend Growth Rate

Regression: 50.56% | CAGR (5y): 38.74%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 87.87x)

Discount Rate