Goosehead Insurance, Inc. (GSHD)
Insurance Agents, Brokers & Service · Financial Services · $1.4B
Intrinsic Value (Consensus)
$19.85
Current Price
$37.45
Margin of Safety
-47%
47% Above Intrinsic Value
Value: $20
Price: $37
Valuation Model Estimates
Current Price: $37.45
DCF (Discounted Cash Flow)
$28.65
Graham Number
Not applicable
—
Earnings Power Value
$10.10
Relative Value (P/E)
$20.80
Dividend Discount Model
Not applicable
—
Consensus Value
$19.85
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
38
Profitability
10/25
Strength
17/25
Valuation
7/25
Growth
4/25
Key Financials
- EPS (TTM)
- $1.04
- EPS (Forward)
- $1.06
- Book Value
- $-2.51
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance