Discounted Cash Flow
Hippo Holdings Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2020 | $51.6m | $-141.5m | $-65.8m | -274.2% | $-1.63 |
| 2021 | $91.2m (76.7%) | $-371.4m (-162.5%) | $-125.3m (-90.4%) | -407.2% (-48.5%) | $-1.36 (16.6%) |
| 2022 | $119.7m (31.2%) | $-333.4m (10.2%) | $-166.4m (-32.8%) | -278.5% (31.6%) | $-14.66 (-977.9%) |
| 2023 | $209.7m (75.2%) | $-273.1m (18.1%) | $-122.0m (26.7%) | -130.2% (53.2%) | $-11.58 (21.0%) |
| 2024 | $372.1m (77.4%) | $-40.5m (85.2%) | $47.2m (138.7%) | -10.9% (91.6%) | $-1.64 (85.8%) |
| 2025 | $468.6m (25.9%) | $57.7m (242.5%) | $9.1m (-80.7%) | 12.3% (213.1%) | $2.28 (239.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.