Hagerty, Inc. (HGTY)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 500 | 577 | 829 | 1,012 | 1,191 | 1,456 | 1,404 | 1,342 |
| Operating profit | $m | 139 | 34 | ||||||
| Net profit | $m | 10 | -46 | 32 | 20 | 17 | 49 | 25 | 9 |
| EPS reported | $ | 0.37 | 0.10 | ||||||
| Operating cashflow per share | $ | 2.32 | 3.03 | ||||||
| Capex per share | $ | 0.26 | 0.29 | ||||||
| FCF per share | $ | 2.06 | 2.75 | ||||||
| Free cash flow | $m | 194 | 278 | ||||||
| Net debt | $m | -112 | -906 | ||||||
| Book value equity | $m | 308 | 300 | ||||||
| Book value per share | $ | 0.89 | 2.96 | ||||||
| Number of shares | m | 346.97 | 101.42 | ||||||
| DPS (TTM paid) | $ | 0.02 | 0.06 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 36.32 | 138.25 | ||||||
| P/B LTM | x | 4.12 | 4.22 | ||||||
| P/S LTM | x | 0.87 | 0.90 | ||||||
| P/FCF LTM | x | 6.52 | 4.56 | ||||||
| EV/EBITDA LTM | x | 6.80 | 16.48 | ||||||
| EV/Sales LTM | x | 0.83 | 3.03 | ||||||
| Earnings Yield LTM | % | +2.75% | +0.72% | ||||||
| FCF Yield | % | +15.33% | +21.95% | ||||||
| Quality | |||||||||
| ROE | % | +15.92% | +9.81% | ||||||
| ROIC | % | +6.69% | +2.36% | ||||||
| Operating margin | % | +9.56% | +2.45% | ||||||
| Gross margin | % | +80.40% | +75.24% | ||||||
| FCF/Sales | % | +13.35% | +19.84% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +270.00% | -1.70% | ||||||
| Sales Growth YoY | % | +22.23% | +17.83% | ||||||
| Net Income Growth YoY | % | +188.05% | +49.63% | ||||||
| FCF Growth | % | +24.90% | +78.89% | ||||||
| Operating Profit Growth | % | +48.57% | -63.35% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +0.44% | 0.00% | ||||||
| Dividend Growth | % | - | - | ||||||
| Payout Ratio | % | +4.36% | +25.41% | ||||||
| FCF/Debt | x | 0.84 | 1.06 | ||||||
| Net Debt/EBITDA | x | -0.38 | -2.81 | ||||||
| EBIT/Net interest | x | 16.01 | 19.51 | ||||||
| Net debt/market cap | % | +14.73% | +4.95% | ||||||
| Net debt/Equity | x | -0.36 | -3.02 | ||||||
| Gross debt/equity | x | 0.76 | 0.87 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Hagerty, Inc. operates globally, serving as an insurance agency that specializes in policies for automobiles and boats, in addition to offering reinsurance products. Beyond its core insurance offerings, the company provides a suite of services and platforms: Hagerty Media distributes content through its HDC Magazine, various video productions, and a dedicated YouTube channel. HDC (Hagerty Drivers Club) is a subscription service that grants members access to the HDC Magazine, exclusive automotive events, proprietary vehicle valuation tools, emergency roadside assistance, and special vehicle-related discounts. HVT (Hagerty Valuation Tools) allows customers to access both current and historical pricing data for collector vehicles such as cars, trucks, SUVs, and motorcycles. Hagerty Events organizes a wide variety of gatherings, from intimate meetings to large-scale productions. DriveShare functions as a peer-to-peer platform for renting out classic and unique vehicles. MotorsportReg is an online system that streamlines membership, licensing, and event management for motorsports, automating aspects like event listings, registration processes, and payment collection. Hagerty Garage + Social furnishes clubhouses and secure storage facilities for vehicles. The company's primary operations are based in Traverse City, Michigan.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Hagerty, Inc. operates globally, serving as an insurance agency that specializes in policies for automobiles and boats, in addition to offering reinsurance products. Beyond its core insurance offerings, the company provides a suite of services and platforms: Hagerty Media distributes content through its HDC Magazine, various video productions, and a dedicated YouTube channel. HDC (Hagerty Drivers Club) is a subscription service that grants members access to the HDC Magazine, exclusive automotive events, proprietary vehicle valuation tools, emergency roadside assistance, and special vehicle-related discounts. HVT (Hagerty Valuation Tools) allows customers to access both current and historical pricing data for collector vehicles such as cars, trucks, SUVs, and motorcycles. Hagerty Events organizes a wide variety of gatherings, from intimate meetings to large-scale productions. DriveShare functions as a peer-to-peer platform for renting out classic and unique vehicles. MotorsportReg is an online system that streamlines membership, licensing, and event management for motorsports, automating aspects like event listings, registration processes, and payment collection. Hagerty Garage + Social furnishes clubhouses and secure storage facilities for vehicles. The company's primary operations are based in Traverse City, Michigan.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free