Hippo Holdings Inc.

HIPO

HIPOHippo Holdings Inc. US flag

New York Stock Exchange

29.06

USD

-0.37

- -

756.60MMarket Cap

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-28.33	-20.76	-17.66	-2.64	3.35
Return on Capital (%)	- -	- -	- -	- -	- -	-4.35
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-277.52	-402.63	-271.68	-125.18	-7.36	13.51
Profit Margin (%)	-274.22	-407.24	-278.53	-130.23	-10.88	12.31
Net Income to Common Margin (%)	-274.22	-407.24	-278.53	-130.23	-10.88	12.31
Effective Tax Rate (%)	- -	- -	- -	- -	- -	1.11
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	273	- -	29	15	10	52
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	273	- -	29	15	10	52
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-0.02	-0.02	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	26	199	- -	- -	- -	- -
Common Equity/Total Assets	-26.2	-38.23	-61.26	-80.96	-82.6	-63.88
Long-Term Debt/Equity (%)	- -	- -	4.87	3.85	2.74	12.02
Long-Term Debt/Capital (%)	1,654.55	- -	-3.11	-1.22	-0.79	-4.5
Long-Term Debt/Total Assets (%)	27.87	- -	1.84	0.97	0.65	2.75
Total Debt/Equity (%)	-136.84	- -	4.87	3.85	2.74	12.02
Total Debt/Capital (%)	1,654.55	- -	-3.11	-1.22	-0.79	-4.5
Total Debt/Total Assets (%)	27.87	- -	1.84	0.97	0.65	2.75
Net Debt to Equity	89.87	-90.01	-32.77	-36.94	-54.11	-39.07
Net Debt/Capital (%)	41.14	55.34	17.32	10.49	13.54	12.32
EBITDA	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	-4	-5	-30	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-26.2	-38.23	-61.26	-80.96	-82.6	-63.88
Long-Term Debt/Equity (%)	- -	- -	4.87	3.85	2.74	12.02
Long-Term Debt/Capital (%)	1,654.55	- -	-3.11	-1.22	-0.79	-4.5
Long-Term Debt/Total Assets (%)	27.87	- -	1.84	0.97	0.65	2.75
Total Debt/Equity (%)	-136.84	- -	4.87	3.85	2.74	12.02
Total Debt/Capital (%)	1,654.55	- -	-3.11	-1.22	-0.79	-4.5
Total Debt/Total Assets (%)	27.87	- -	1.84	0.97	0.65	2.75
CFO/Total Liabilities	-5.55	-15.94	-16.56	-8.11	4.03	0.63
CFO/CapEx	-163.5	-30.37	-32.96	-3.12	158.33	92
Altman's Z-Score	-0.35	0.08	-0.63	-0.93	-0.62	-0.36

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	0.37	0.33	0.5	0.84	0.89
Days Sales Outstanding	- -	989.74	1,106.74	726.34	434.15	409.2
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	770	309	215	661	760
- Cash & Cash Equivalents	452	776	194	142	198	218
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	2	4	7	3	- -
+ Total Debt	273	- -	29	15	10	52
Enterprise Value	-179	-12	-299	-254	103	340
Total Capital	16	-626	-929	-1,213	-1,262	-1,165
Total Debt/Capital (%)	1,654.55	- -	-3.11	-1.22	-0.79	-4.5
Total Debt / EV	-1.52	- -	-0.1	-0.06	0.1	0.15
EV/Sales	- -	- -	- -	- -	0.28	0.73
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	2.18	36.96
EV/Free Cash Flow to Firm	- -	- -	- -	- -	2.16	36.56
Diluted Market Cap	- -	770	309	215	661	782
Diluted Enterprise Value	-179	-3	147	95	477	617
EV per Share	- -	- -	- -	- -	4.19	13.46
TTM Sales	52	91	120	210	372	469
TTM EBITDA	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-40	75	-162	-92	48	9
TTM Free Cash Flow to Firm	-39	79	-157	-63	48	9

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	-6.4	-1.98	-3.42	13.83	84.13
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	-179	-12	-299	-254	103	340
Low Price	- -	63	11.3	6.64	7.75	19.92
EV/Sales	- -	- -	- -	- -	0.28	0.73
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	13.17
Price/Earnings Average	- -	-5.84	-2.14	-1.18	-11.3	12.82
Price/Earnings High	- -	-11.03	-4.86	-1.76	-20.88	17.06
Price/Earnings Low	- -	-1.85	-0.77	-0.57	-4.73	8.72
Price/Book Value	- -	-1.23	-0.32	-0.17	-0.52	-0.62
Price/Book Value Average	- -	-3.45	-0.74	-0.26	-0.36	-0.61
Price/Book Value High	- -	-6.52	-1.69	-0.39	-0.66	-0.81
Price/Book Value Low	- -	-1.09	-0.27	-0.13	-0.15	-0.41
Price/Tangible Book Value	- -	1.03	0.59	0.7	2.2	2
Price/Tangible Book Value Average	- -	2.89	1.35	1.04	1.53	1.95
Price/Tangible Book Value High	- -	5.46	3.07	1.56	2.82	2.6
Price/Tangible Book Value Low	- -	0.91	0.49	0.51	0.64	1.33
Price/Sales	- -	8.45	2.58	1.03	1.78	1.62
Price/Sales Average	- -	23.76	5.95	1.53	1.23	1.58
Price/Sales High	- -	44.91	13.54	2.29	2.27	2.1
Price/Sales Low	- -	7.52	2.15	0.75	0.51	1.07
Price/Cash Flow	- -	-6.19	-1.92	-2.33	13.92	82.57
Price/Cash Flow Average	- -	-17.41	-4.41	-3.47	9.64	80.38
Price/Cash Flow High	- -	-32.9	-10.04	-5.2	17.8	107
Price/Cash Flow Low	- -	-5.51	-1.59	-1.7	4.03	54.68
Price/Free Cash Flow Average	- -	-18	-4.55	-5.11	9.58	81.91
Price/Free Cash Flow High	- -	-34.02	-10.35	-7.66	17.69	109.02
Price/Free Cash Flow Low	- -	-5.7	-1.64	-2.49	4	55.71
EV/Sales Average	- -	15.28	4.59	0.96	0.73	1.22
EV/Sales High	- -	36.43	12.19	1.72	1.78	1.75
EV/Sales Low	- -	- -	0.79	0.17	0.02	0.72
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	70.75	13.6	9.12	26.77	30.08
High Price	- -	376.25	71.25	20.39	34.24	38.98
Enterprise Value Average	-179	1,394	550	200	273	574
Enterprise Value High	-179	3,323	1,459	360	661	818
Enterprise Value Low	-179	-88	95	36	7	337

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-28.33	-20.76	-17.66	-2.64	3.35
Return on Capital (%)	- -	- -	- -	- -	- -	-4.35
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-277.52	-402.63	-271.68	-125.18	-7.36	13.51
Profit Margin (%)	-274.22	-407.24	-278.53	-130.23	-10.88	12.31
Net Income to Common Margin (%)	-274.22	-407.24	-278.53	-130.23	-10.88	12.31
Effective Tax Rate (%)	- -	- -	- -	- -	- -	1.11
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	273	- -	29	15	10	52
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	273	- -	29	15	10	52
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-0.02	-0.02	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	26	199	- -	- -	- -	- -
Common Equity/Total Assets	-26.2	-38.23	-61.26	-80.96	-82.6	-63.88
Long-Term Debt/Equity (%)	- -	- -	4.87	3.85	2.74	12.02
Long-Term Debt/Capital (%)	1,654.55	- -	-3.11	-1.22	-0.79	-4.5
Long-Term Debt/Total Assets (%)	27.87	- -	1.84	0.97	0.65	2.75
Total Debt/Equity (%)	-136.84	- -	4.87	3.85	2.74	12.02
Total Debt/Capital (%)	1,654.55	- -	-3.11	-1.22	-0.79	-4.5
Total Debt/Total Assets (%)	27.87	- -	1.84	0.97	0.65	2.75
Net Debt to Equity	89.87	-90.01	-32.77	-36.94	-54.11	-39.07
Net Debt/Capital (%)	41.14	55.34	17.32	10.49	13.54	12.32
EBITDA	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	-4	-5	-30	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-26.2	-38.23	-61.26	-80.96	-82.6	-63.88
Long-Term Debt/Equity (%)	- -	- -	4.87	3.85	2.74	12.02
Long-Term Debt/Capital (%)	1,654.55	- -	-3.11	-1.22	-0.79	-4.5
Long-Term Debt/Total Assets (%)	27.87	- -	1.84	0.97	0.65	2.75
Total Debt/Equity (%)	-136.84	- -	4.87	3.85	2.74	12.02
Total Debt/Capital (%)	1,654.55	- -	-3.11	-1.22	-0.79	-4.5
Total Debt/Total Assets (%)	27.87	- -	1.84	0.97	0.65	2.75
CFO/Total Liabilities	-5.55	-15.94	-16.56	-8.11	4.03	0.63
CFO/CapEx	-163.5	-30.37	-32.96	-3.12	158.33	92
Altman's Z-Score	-0.35	0.08	-0.63	-0.93	-0.62	-0.36

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	0.37	0.33	0.5	0.84	0.89
Days Sales Outstanding	- -	989.74	1,106.74	726.34	434.15	409.2
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	770	309	215	661	760
- Cash & Cash Equivalents	452	776	194	142	198	218
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	2	4	7	3	- -
+ Total Debt	273	- -	29	15	10	52
Enterprise Value	-179	-12	-299	-254	103	340
Total Capital	16	-626	-929	-1,213	-1,262	-1,165
Total Debt/Capital (%)	1,654.55	- -	-3.11	-1.22	-0.79	-4.5
Total Debt / EV	-1.52	- -	-0.1	-0.06	0.1	0.15
EV/Sales	- -	- -	- -	- -	0.28	0.73
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	2.18	36.96
EV/Free Cash Flow to Firm	- -	- -	- -	- -	2.16	36.56
Diluted Market Cap	- -	770	309	215	661	782
Diluted Enterprise Value	-179	-3	147	95	477	617
EV per Share	- -	- -	- -	- -	4.19	13.46
TTM Sales	52	91	120	210	372	469
TTM EBITDA	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-40	75	-162	-92	48	9
TTM Free Cash Flow to Firm	-39	79	-157	-63	48	9

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	-6.4	-1.98	-3.42	13.83	84.13
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	-179	-12	-299	-254	103	340
Low Price	- -	63	11.3	6.64	7.75	19.92
EV/Sales	- -	- -	- -	- -	0.28	0.73
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	13.17
Price/Earnings Average	- -	-5.84	-2.14	-1.18	-11.3	12.82
Price/Earnings High	- -	-11.03	-4.86	-1.76	-20.88	17.06
Price/Earnings Low	- -	-1.85	-0.77	-0.57	-4.73	8.72
Price/Book Value	- -	-1.23	-0.32	-0.17	-0.52	-0.62
Price/Book Value Average	- -	-3.45	-0.74	-0.26	-0.36	-0.61
Price/Book Value High	- -	-6.52	-1.69	-0.39	-0.66	-0.81
Price/Book Value Low	- -	-1.09	-0.27	-0.13	-0.15	-0.41
Price/Tangible Book Value	- -	1.03	0.59	0.7	2.2	2
Price/Tangible Book Value Average	- -	2.89	1.35	1.04	1.53	1.95
Price/Tangible Book Value High	- -	5.46	3.07	1.56	2.82	2.6
Price/Tangible Book Value Low	- -	0.91	0.49	0.51	0.64	1.33
Price/Sales	- -	8.45	2.58	1.03	1.78	1.62
Price/Sales Average	- -	23.76	5.95	1.53	1.23	1.58
Price/Sales High	- -	44.91	13.54	2.29	2.27	2.1
Price/Sales Low	- -	7.52	2.15	0.75	0.51	1.07
Price/Cash Flow	- -	-6.19	-1.92	-2.33	13.92	82.57
Price/Cash Flow Average	- -	-17.41	-4.41	-3.47	9.64	80.38
Price/Cash Flow High	- -	-32.9	-10.04	-5.2	17.8	107
Price/Cash Flow Low	- -	-5.51	-1.59	-1.7	4.03	54.68
Price/Free Cash Flow Average	- -	-18	-4.55	-5.11	9.58	81.91
Price/Free Cash Flow High	- -	-34.02	-10.35	-7.66	17.69	109.02
Price/Free Cash Flow Low	- -	-5.7	-1.64	-2.49	4	55.71
EV/Sales Average	- -	15.28	4.59	0.96	0.73	1.22
EV/Sales High	- -	36.43	12.19	1.72	1.78	1.75
EV/Sales Low	- -	- -	0.79	0.17	0.02	0.72
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	70.75	13.6	9.12	26.77	30.08
High Price	- -	376.25	71.25	20.39	34.24	38.98
Enterprise Value Average	-179	1,394	550	200	273	574
Enterprise Value High	-179	3,323	1,459	360	661	818
Enterprise Value Low	-179	-88	95	36	7	337

Shares Outstanding	23	23	23	24	25	26
Diluted Weighted Avg Shares	3	11	23	24	25	26
Basic Weighted Avg Shares	3	11	23	24	25	25
Revenue per Share	14.85	8.38	5.26	8.89	15.06	18.56
EBITDA per Share	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-40.71	-34.11	-14.66	-11.58	-1.64	2.28
Basic EPS from Cont Ops	-40.68	-33.79	-14.35	-11.15	-1.16	2.48
Diluted EPS, GAAP	-40.71	-34.11	-14.66	-11.58	-1.64	2.22
Diluted EPS from Cont Ops	-40.68	-33.79	-14.35	-11.15	-1.16	2.41
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-18.82	-11.44	-7.1	-3.92	1.92	0.36
Free Cash Flow per Basic Share	-18.93	-11.81	-7.32	-5.17	1.91	0.36
Cash & Equivalents per Share	130.12	72.08	28.15	20.82	23.11	18.69
Book Value per Share	-73.82	-57.68	-42.25	-52.35	-51.62	-48.2
Tangible Book Value per Share	-85.13	68.9	23.2	13.1	12.15	15.02

Hippo Holdings Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)