Goosehead Insurance, Inc GSHD | NASDAQ

$46.01 $0.35 | 0.77%
TREND SIGNAL:Signal available — unlock to view |2026-09-08

Company Overview:

Market Cap: $1.69B
Trailing PE: —
FWD PE: —
Payout Ratio (TTM): 353.6%
52-Week Range: $33.68 - $79.85

8.5 Year GSHD Performance Metrics:

Total Return (with DRIP): 221.3% (14.63% CAGR)
Total Return (no DRIP): 249.9% (15.78% CAGR)
Share Price: 192.1% (13.36% CAGR)
Yield on Cost (with DRIP): 41.27%
Total Invested: $10,000
Total Value (with DRIP): $32,127
Total Return $ (with DRIP): $22,127
Dividend Increase: 0.0% (0.00% CAGR)
Dividend Yield (FWD): 12.85% ($5.91)
GSHD 8.5-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
GSHD Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
GSHD Price CAGR:1Y: -34.41%2Y: -38.41%5Y: -20.43%10Y: 13.36%
GSHD Dividend Charts
GSHD - Dividends
GSHD Dividend CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
GSHD - Dividend Payout Ratio
GSHD Dividend Payout Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
GSHD - Dividend to Free Cash Flow Ratio
GSHD Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Build Custom Charts
GSHD - Chart 1
GSHD - Chart 2
GSHD - Chart 3

GSHD Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

Revenue
GSHD Revenue CAGR:1Y: 20.59%2Y: 20.50%5Y: 24.33%10Y: 0.00%
Earnings Per Share (EPS)
GSHD EPS CAGR:1Y: 127.78%2Y: 30.70%5Y: 42.41%10Y: 0.00%
Net Income
GSHD Net Income CAGR:1Y: 230.37%2Y: 65.68%5Y: 62.82%10Y: 0.00%
EBITDA
GSHD EBITDA CAGR:1Y: 103.53%2Y: 48.90%5Y: 52.05%10Y: 0.00%
Free Cash Flow
GSHD Free Cash Flow CAGR:1Y: -68.25%2Y: -27.04%5Y: 11.93%10Y: 0.00%
Free Cash Flow / Share
GSHD Free Cash Flow / Share CAGR:1Y: -44.17%2Y: -4.25%5Y: 18.13%10Y: 0.00%
Operating Income
GSHD Operating Income CAGR:1Y: 260.76%2Y: 54.38%5Y: 57.50%10Y: 0.00%
Gross Profit
GSHD Gross Profit CAGR:1Y: -30.75%2Y: 35.37%5Y: 32.91%10Y: 0.00%
Shares Outstanding
GSHD Shares Outstanding CAGR:1Y: -7.37%2Y: -3.10%5Y: 11.89%10Y: 0.00%
Share Buybacks
GSHD Share Buybacks CAGR:1Y: 1,844.42%2Y: -59.65%5Y: 0.00%10Y: 0.00%
Stock-Based Comp
GSHD Stock-Based Comp CAGR:1Y: -20.96%2Y: -15.32%5Y: 20.76%10Y: 0.00%
Expenses
GSHD Expenses CAGR:1Y: 234.23%2Y: 42.10%5Y: -4.18%10Y: 0.00%
Revenue vs Net Income
EPS vs FCF / Share
EPS vs PE Ratio
FCF vs FCF / Share
FCF vs Stock Based Comp
Cash & Debt
Revenue by Segment
GSHD Revenue CAGR:1Y: 20.59%2Y: 20.50%5Y: 24.33%10Y: 0.00%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

REVENUE: Actual + Estimates
GSHD Actual Revenue CAGR:1Y: 20.59%2Y: 20.50%5Y: 24.33%10Y: 0.00%
EPS: Actual + Estimates
GSHD Actual EPS CAGR:1Y: 127.78%2Y: 30.70%5Y: 42.41%10Y: 0.00%
NET INCOME: Actual + Estimates
GSHD Actual Net Income CAGR:1Y: 230.37%2Y: 65.68%5Y: 62.82%10Y: 0.00%
EBITDA: Actual + Estimates
GSHD Actual EBITDA CAGR:1Y: 103.53%2Y: 48.90%5Y: 52.05%10Y: 0.00%

Ratios, Profit Margins & Return on Capital:

Net Profit Margin
GSHD Net Profit Margin CAGR:1Y: 62.04%2Y: 5.75%5Y: 17.89%10Y: 0.00%
Gross Profit Margin
GSHD Gross Profit Margin CAGR:1Y: -42.57%2Y: 12.34%5Y: 6.91%10Y: 0.00%
Price to Earnings
GSHD Price to Earnings CAGR:1Y: -78.11%2Y: -27.91%5Y: -40.94%10Y: 0.00%
Price To Sales Ratio
GSHD Price To Sales Ratio CAGR:1Y: -63.73%2Y: -23.72%5Y: -30.35%10Y: 0.00%
Return on Capital Employed
GSHD Return on Capital Employed CAGR:1Y: 338.40%2Y: 40.64%5Y: 42.62%10Y: 0.00%
Return on Invested Capital
GSHD Return on Invested Capital CAGR:1Y: 327.87%2Y: 44.54%5Y: 38.68%10Y: 0.00%

Compare stocks side-by-side

GSHD Dividends Info:

Annual Dividend: $23.64
Forward Yield: 51.38%
Ex-Dividend Date: 2025-01-21
Lifetime Dividends / Share: $9.10

GSHD Dividend History: Dates, Payments & Yield list

Below is a schedule of all GSHD dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date Payment Date Amount Yield Forward Yield Price on Ex-Date
01/21/202501/23/2025$5.91022.23%23.21%$101.85
08/06/202108/23/2021$1.6291.3%1.18%$138.04
08/07/202008/24/2020$1.1491.09%1.21%$94.74
03/15/201904/01/2019$0.4136.12%6%$27.54

Projected Future Returns & Dividends for GSHD

Based on past 8.6-year performance, here are GSHD growth metrics:

Share price CAGR of +13.28%
Dividend CAGR of +0%

Using GSHD CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

GSHD (DRIP)GSHD - No DRIP
Current Price$46.01$46.01
Start Shares217.34217.34
Start Value$10,000$10,000
  
After 10 years:
Final Share Count27,317.80217.34
Dividends Payment$5.91$5.91
Annual Dividends$645,793$5,138
Yield on cost6,457.93%51.38%
Share Price$46.01$46.01
Total Dividends$1,246,892$51,380
Final Value$1,256,892$61,380

Estimated Future Value + Dividends - GSHD

NOTE: Above numbers are our estimate based on GSHD's Dividend and Price CAGR over past 8.6 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Company Info

Goosehead Insurance, Inc (GSHD) had its IPO on 2018-04-27, and is traded on NASDAQ stock exchange.

Goosehead Insurance, Inc. functions as the parent entity for Goosehead Financial, LLC, an enterprise dedicated to delivering personal lines insurance brokerage services throughout the United States. Its operational framework is divided into two primary segments: a direct Corporate Channel and an expansive Franchise Channel. The firm offers a comprehensive suite of insurance products, encompassing coverage for homeowners, automobiles, and various dwelling properties. Their specialized policies include protection against floods, wind damage, and earthquakes, alongside excess liability (umbrella) coverage. Additionally, they provide policies for motorcycles, recreational vehicles, general liability, other property types, and life insurance. By December 31, 2021, the company's network boasted a total of 2,151 franchised locations. Established in 2003, Goosehead Insurance, Inc. maintains its corporate headquarters in Westlake, Texas.

GSHD website: https://www.goosehead.com


Loading signals…

DCF Model — GSHD

Value from:
Pay up to today
—
vs current price $46.01
—
Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →