Hippo Holdings Inc. (HIPO) DCF Valuation
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Hippo Holdings Inc. (HIPO) Bundle
Evaluate the financial prospects of Hippo Holdings Inc. (HIPO) like an expert! This (HIPO) DCF Calculator provides you with pre-filled financials and full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.
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, % | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,447.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -807 | |||||||||
| Terminal Value | -9,754 | |||||||||
| Present Terminal Value | -5,981 | |||||||||
| Enterprise Value | -7,428 | |||||||||
| Net Debt | -127 | |||||||||
| Equity Value | -7,301 | |||||||||
| Diluted Shares Outstanding, MM | 24 | |||||||||
| Equity Value Per Share | -309.63 |
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.