FTHM
Fathom Holdings Inc
Price:  
0.76 
USD
Volume:  
62,628.00
United States | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FTHM Intrinsic Value

-74.40 %
Upside

What is the intrinsic value of FTHM?

As of 2025-04-21, the Intrinsic Value of Fathom Holdings Inc (FTHM) is 0.19 USD. This FTHM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.76 USD, the upside of Fathom Holdings Inc is -74.40%.

The range of the Intrinsic Value is (0.31) - 1.41 USD

Is FTHM undervalued or overvalued?

Based on its market price of 0.76 USD and our intrinsic valuation, Fathom Holdings Inc (FTHM) is overvalued by 74.40%.

0.76 USD
Stock Price
0.19 USD
Intrinsic Value
Intrinsic Value Details

FTHM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (0.31) - 1.41 0.19 -74.4%
DCF (Growth 10y) 5.16 - 15.41 8.18 976.7%
DCF (EBITDA 5y) 0.32 - 1.10 0.67 -12.1%
DCF (EBITDA 10y) 4.65 - 7.92 6.07 699.0%
Fair Value -3.97 - -3.97 -3.97 -622.23%
P/E (12.04) - (15.31) (16.88) -2322.1%
EV/EBITDA (5.99) - (6.46) (6.50) -956.4%
EPV (6.89) - (10.06) (8.47) -1215.8%
DDM - Stable (5.04) - (12.77) (8.91) -1272.5%
DDM - Multi 0.83 - 1.76 1.15 50.9%

FTHM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 20.66
Beta 0.84
Outstanding shares (mil) 27.20
Enterprise Value (mil) 27.56
Market risk premium 4.60%
Cost of Equity 10.31%
Cost of Debt 5.50%
WACC 8.33%