XNYSLMND
Market cap2.31bUSD
Jan 10, Last price
32.31USD
1D
-6.18%
1Q
85.80%
IPO
-53.45%
Name
Lemonade Inc
Chart & Performance
Profile
Lemonade, Inc. provides various insurance products in the United States and Europe. Its insurance products include stolen or damaged property, and personal liability that protects its customers if they are responsible for an accident or damage to another person or their property. The company also offers renters, homeowners, pet, car, and life insurance products, as well as landlord insurance policies. In addition, it operates as an agent for other insurance companies. The company was formerly known as Lemonade Group, Inc. and changed its name to Lemonade, Inc. Lemonade, Inc. was incorporated in 2015 and is headquartered in New York, New York.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
Income | |||||||
Revenues | 429,800 67.43% | 256,700 99.92% | |||||
Cost of revenue | 231,200 | 312,400 | |||||
Unusual Expense (Income) | |||||||
NOPBT | 198,600 | (55,700) | |||||
NOPBT Margin | 46.21% | ||||||
Operating Taxes | 7,100 | 3,000 | |||||
Tax Rate | 3.58% | ||||||
NOPAT | 191,500 | (58,700) | |||||
Net income | (236,900) -20.45% | (297,800) 23.41% | |||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | 500 | 3,600 | |||||
BB yield | -0.04% | -0.41% | |||||
Debt | |||||||
Debt current | 8,800 | ||||||
Long-term debt | 71,300 | 70,400 | |||||
Deferred revenue | 41,400 | 41,800 | |||||
Other long-term liabilities | 812,600 | (57,500) | |||||
Net debt | (193,200) | (1,703,500) | |||||
Cash flow | |||||||
Cash from operating activities | (119,100) | (163,000) | |||||
CAPEX | (9,200) | (10,100) | |||||
Cash from investing activities | 88,700 | 181,100 | |||||
Cash from financing activities | 15,400 | 3,600 | |||||
FCF | 202,700 | 160,200 | |||||
Balance | |||||||
Cash | 264,500 | 1,032,600 | |||||
Long term investments | 750,100 | ||||||
Excess cash | 243,010 | 1,769,865 | |||||
Stockholders' equity | (1,105,600) | (887,300) | |||||
Invested Capital | 2,537,700 | 2,552,400 | |||||
ROIC | 7.52% | ||||||
ROCE | 13.87% | ||||||
EV | |||||||
Common stock shares outstanding | 69,659 | 64,922 | |||||
Price | 16.13 17.91% | 13.68 -67.51% | |||||
Market cap | 1,123,598 26.51% | 888,126 -65.55% | |||||
EV | 930,398 | (815,374) | |||||
EBITDA | 218,600 | (43,500) | |||||
EV/EBITDA | 4.26 | 18.74 | |||||
Interest | |||||||
Interest/NOPBT |