| | |
Enterprise Value (“EV”) as a Multiple of:
|
| |
Price as a Multiple of:
|
| |
Projected
EPS |
| |
PEG
Ratio |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Sales
|
| |
EBITDA
|
| |
EBIT
|
| |
CY+1
EPS |
| |
CY+2
EPS |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
|
LTM
|
| |
CY+1
|
| |
CY+2
|
| |
LTM
|
| |
CY+1
|
| |
CY+2
|
| |
LTM
|
| |
Growth
|
| ||||||||||||||||||||||||||||||||||||||||||||
High
|
| | | | 36.63x | | | | | | 30.31x | | | | | | 22.04x | | | | | | 214.9x | | | | | | 142.7x | | | | | | 82.2x | | | | | | 257.8x | | | | | | 169.1x | | | | | | 96.4x | | | | | | 59.2% | | | | | | 1.9x | | |
Average
|
| | | | 13.57 | | | | | | 11.11 | | | | | | 8.16 | | | | | | 117.2 | | | | | | 86.6 | | | | | | 51.5 | | | | | | 132.1 | | | | | | 68.6 | | | | | | 44.9 | | | | | | 38.3% | | | | | | 1.0 | | |
Median
|
| | | | 9.51 | | | | | | 6.53 | | | | | | 5.44 | | | | | | 113.3 | | | | | | 86.6 | | | | | | 51.5 | | | | | | 121.4 | | | | | | 36.8 | | | | | | 29.8 | | | | | | 44.2% | | | | | | 0.5 | | |
Low
|
| | | | 3.85 | | | | | | 3.93 | | | | | | 2.48 | | | | | | 27.5 | | | | | | 30.5 | | | | | | 20.7 | | | | | | 27.8 | | | | | | 31.8 | | | | | | 23.5 | | | | | | 0.0% | | | | | | 0.4 | | |
| | | | | | | | | | | | | | | | | | | | |
Enterprise Value as a Multiple of:
|
| |
Price as a Multiple of
|
| |
Projected
EPS |
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Stock
Price(1) |
| |
Market Value
of Equity |
| |
Enterprise
Value(2) |
| |
Sales
|
| |
EBITDA
|
| |
EBIT
|
| |
CY+1
EPS |
| |
CY+2
EPS |
| |
PEG
Ratio |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Company
|
| |
LTM
|
| |
CY+1
|
| |
CY+2
|
| |
LTM
|
| |
CY+1
|
| |
CY+2
|
| |
LTM
|
| |
Growth
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Root, Inc.
|
| | | | 8.15 | | | | | | 2,023.9 | | | | | | 1,122.6 | | | | | | 3.85x | | | | | | 3.93x | | | | | | 2.48x | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 37.2% | | | | | | NM | | |
Kinsale Capital, Group, Inc.
|
| | | | 168.39 | | | | | | 3,841.3 | | | | | | 3,751.4 | | | | | | 7.24 | | | | | | 6.53 | | | | | | 5.44 | | | | | | 27.5 | | | | | | NM | | | | | | NM | | | | | | 27.8 | | | | | | 39.2 | | | | | | 33.9 | | | | | | 0/0% | | | | | | NM | | |
Palomar Holdings, Inc.
|
| | | | 75.43 | | | | | | 1,930.2 | | | | | | 1,906.7 | | | | | | 10.61 | | | | | | 8.51 | | | | | | 6.29 | | | | | | 167.1 | | | | | | NM | | | | | | NM | | | | | | 170.7 | | | | | | 31.8 | | | | | | 25.7 | | | | | | 59.2% | | | | | | 0.4 | | |
Goosehead Insurance,
Inc.(3) |
| | | | 122.50 | | | | | | 4,503.4 | | | | | | 4,557.8 | | | | | | 36.63 | | | | | | 30.31 | | | | | | 22.04 | | | | | | 214.9 | | | | | | 142.7 | | | | | | 82.2 | | | | | | 257.8 | | | | | | 169.1 | | | | | | 96.4 | | | | | | 51.0% | | | | | | 1.9 | | |
BRP Group, Inc.(4)
|
| | | | 26.15 | | | | | | 2,519.6 | | | | | | 3,230.3 | | | | | | 9.51 | | | | | | 6.27 | | | | | | 4.50 | | | | | | 59.5 | | | | | | 30.5 | | | | | | 20.7 | | | | | | 72.2 | | | | | | 34.5 | | | | | | 23.5 | | | | | | 44.2% | | | | | | 0.5 | | |