As of 2024-12-13, the Intrinsic Value of Finance of America Companies Inc (FOA) is
124.51 USD. This FOA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.68 USD, the upside of Finance of America Companies Inc is
384.80%.
The range of the Intrinsic Value is (426.04) - 1,034.44 USD
124.51 USD
Intrinsic Value
FOA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(426.04) - 1,034.44 |
124.51 |
384.8% |
| DCF (Growth 10y) |
(90.23) - 1,464.69 |
498.33 |
1840.6% |
| DCF (EBITDA 5y) |
15.53 - 407.62 |
151.23 |
488.9% |
| DCF (EBITDA 10y) |
278.53 - 892.42 |
521.66 |
1931.4% |
| Fair Value |
342.24 - 342.24 |
342.24 |
1,232.70% |
| P/E |
114.99 - 449.02 |
278.58 |
984.8% |
| EV/EBITDA |
(14.74) - 3,902.26 |
1,565.60 |
5996.6% |
| EPV |
(2,410.85) - (2,258.36) |
(2,334.60) |
-9191.1% |
| DDM - Stable |
3.38 - 6.14 |
4.76 |
-81.5% |
| DDM - Multi |
(2.19) - (3.22) |
(2.61) |
-110.2% |
FOA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
255.00 |
| Beta |
-0.64 |
| Outstanding shares (mil) |
9.93 |
| Enterprise Value (mil) |
28,530.20 |
| Market risk premium |
4.60% |
| Cost of Equity |
242.62% |
| Cost of Debt |
4.67% |
| WACC |
6.38% |