As of 2024-12-13, the Intrinsic Value of Fathom Holdings Inc (FTHM) is
5.03 USD. This FTHM valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 1.92 USD, the upside of Fathom Holdings Inc is
162.10%.
The range of the Intrinsic Value is 3.62 - 7.63 USD
FTHM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(0.47) - (0.05) |
(0.32) |
-116.6% |
| DCF (Growth 10y) |
3.62 - 7.63 |
5.03 |
162.1% |
| DCF (EBITDA 5y) |
0.76 - 1.34 |
1.03 |
-46.5% |
| DCF (EBITDA 10y) |
4.78 - 7.07 |
5.80 |
202.1% |
| Fair Value |
-5.26 - -5.26 |
-5.26 |
-373.78% |
| P/E |
(22.71) - (34.59) |
(26.47) |
-1478.5% |
| EV/EBITDA |
(14.04) - (10.95) |
(12.43) |
-747.4% |
| EPV |
(8.14) - (10.42) |
(9.28) |
-583.2% |
| DDM - Stable |
(7.21) - (16.50) |
(11.86) |
-717.7% |
| DDM - Multi |
0.47 - 0.88 |
0.62 |
-67.7% |
FTHM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
43.43 |
| Beta |
-0.32 |
| Outstanding shares (mil) |
22.62 |
| Enterprise Value (mil) |
47.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.97% |
| Cost of Debt |
6.17% |
| WACC |
9.15% |