As of 2024-12-13, the Intrinsic Value of FRP Holdings Inc (FRPH) is
5.79 USD. This FRPH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 31.95 USD, the upside of FRP Holdings Inc is
-81.90%.
The range of the Intrinsic Value is 3.89 - 9.93 USD
FRPH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
3.89 - 9.93 |
5.79 |
-81.9% |
| DCF (Growth 10y) |
6.97 - 15.88 |
9.78 |
-69.4% |
| DCF (EBITDA 5y) |
23.56 - 35.99 |
27.92 |
-12.6% |
| DCF (EBITDA 10y) |
25.94 - 42.11 |
31.74 |
-0.7% |
| Fair Value |
1.99 - 1.99 |
1.99 |
-93.76% |
| P/E |
6.19 - 9.36 |
7.64 |
-76.1% |
| EV/EBITDA |
16.60 - 29.54 |
23.81 |
-25.5% |
| EPV |
(2.99) - (3.35) |
(3.17) |
-109.9% |
| DDM - Stable |
3.40 - 8.63 |
6.01 |
-81.2% |
| DDM - Multi |
3.07 - 6.06 |
4.08 |
-87.2% |
FRPH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
608.01 |
| Beta |
0.65 |
| Outstanding shares (mil) |
19.03 |
| Enterprise Value (mil) |
642.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.18% |
| Cost of Debt |
4.80% |
| WACC |
7.15% |