COMP <GO>
HGTY vs BWIN // EV/EBITDA & P/E VALUATION
Hagerty Inc. (Class A) (NYSE) VS. The Baldwin Insurance Group Inc. (NASDAQ) • 15-METRIC TALLY: HGTY 7
— BWIN 1
■ METRIC PARITY
LAST: $15.58 (+0.78%) • MKT CAP: $5.60B
valuation
—
LAST: $31.93 (+0.31%) • MKT CAP: $4.44B
valuation
41.8x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (HGTY VS. BWIN)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | HGTY | BWIN | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 67.40% | 3.60% | +63.80 | HGTY | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 41.8x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 3.91% | -2.18% | +6.09 | HGTY | /fcf-yield <GO> |
| Operating Margin | — | 4.90% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | 22.00% | -3.60% | +25.60 | HGTY | /net-margins <GO> |
| Revenue Growth (YoY) | 23.50% | 8.50% | +15.00 | HGTY | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 6/9 | 4/9 | +2.00 | HGTY | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 62.6 | 52.9 | +9.70 | HGTY | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 1.12 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 31.5x | 29.0x | +2.50 | BWIN | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $5.60B | $4.44B | $1.16B | HGTY | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | HGTY REV | BWIN REV | HGTY GROSS % | BWIN GROSS % | HGTY FCF | BWIN FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $677.6M | $1.49B | — | — | $219.0M | -$96.6M |
| FY 2024 | $548.6M | $1.38B | — | — | $177.0M | -$10.5M |
| FY 2023 | $464.3M | $1.21B | — | — | $133.7M | -$54.5M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
HGTY // BETA —
BWIN // BETA 1.12