Fathom Holdings Inc. (FTHM) DCF Valuation

Fathom Holdings Inc. (FTHM) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Fathom Holdings Inc. (FTHM) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Engineered for accuracy, our FTHM DCF Calculator enables you to evaluate Fathom Holdings Inc. valuation using real-time financial data, offering complete flexibility to modify all essential parameters for improved forecasting.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 109.6 176.8 330.2 413.0 345.2 480.5 668.7 930.7 1,295.4 1,802.9
Revenue Growth, % 0 61.27 86.8 25.05 -16.4 39.18 39.18 39.18 39.18 39.18
EBITDA -3.9 -1.1 -13.4 -21.4 -17.3 -17.7 -24.7 -34.4 -47.8 -66.6
EBITDA, % -3.59 -0.63344 -4.04 -5.19 -5.01 -3.69 -3.69 -3.69 -3.69 -3.69
Depreciation .1 .1 2.7 5.3 5.9 3.8 5.3 7.4 10.3 14.4
Depreciation, % 0.0516995 0.08213127 0.83215 1.29 1.72 0.79663 0.79663 0.79663 0.79663 0.79663
EBIT -4.0 -1.3 -16.1 -26.8 -23.3 -21.6 -30.0 -41.8 -58.2 -81.0
EBIT, % -3.64 -0.71558 -4.88 -6.48 -6.74 -4.49 -4.49 -4.49 -4.49 -4.49
Total Cash .6 28.6 37.8 8.3 7.4 31.0 43.2 60.1 83.7 116.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .7 1.6 4.0 3.1 3.4
Account Receivables, % 0.60289 0.90223 1.21 0.74437 0.97096
Inventories .0 1.0 .1 .1 .0 .6 .8 1.1 1.6 2.2
Inventories, % 0 0.55675 0.04360597 0.01622417 0 0.12332 0.12332 0.12332 0.12332 0.12332
Accounts Payable .9 2.6 5.3 3.3 3.4 5.5 7.7 10.7 14.8 20.7
Accounts Payable, % 0.86299 1.47 1.61 0.80951 0.9837 1.15 1.15 1.15 1.15 1.15
Capital Expenditure -.4 -.7 -3.5 -4.1 -1.8 -3.2 -4.5 -6.2 -8.6 -12.0
Capital Expenditure, % -0.34009 -0.42127 -1.05 -0.98241 -0.53096 -0.66565 -0.66565 -0.66565 -0.66565 -0.66565
Tax Rate, % -0.62099 -0.62099 -0.62099 -0.62099 -0.62099 -0.62099 -0.62099 -0.62099 -0.62099 -0.62099
EBITAT -4.0 -1.3 -12.8 -26.7 -23.4 -20.6 -28.7 -40.0 -55.7 -77.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -4.0 -2.1 -12.4 -26.4 -19.4 -19.4 -27.6 -38.4 -53.5 -74.4
WACC, % 10.22 10.21 9.86 10.22 10.22 10.15 10.15 10.15 10.15 10.15
PV UFCF
SUM PV UFCF -151.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -76
Terminal Value -932
Present Terminal Value -575
Enterprise Value -726
Net Debt 10
Equity Value -736
Diluted Shares Outstanding, MM 16
Equity Value Per Share -45.26

What You Will Get

  • Real FTHM Financial Data: Pre-filled with Fathom Holdings Inc.’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Fathom Holdings Inc.’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Offers both unlevered and levered DCF valuation models tailored for Fathom Holdings Inc. (FTHM).
  • WACC Calculator: Features a pre-structured Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit FTHM's financial outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Fathom Holdings Inc. (FTHM).
  • Interactive Dashboard and Charts: Visual representations provide a clear overview of essential valuation metrics for streamlined analysis.

How It Works

  • Download: Get the pre-built Excel file containing Fathom Holdings Inc.'s (FTHM) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment choices.

Why Choose This Calculator?

  • Accurate Data: Real Fathom Holdings Inc. (FTHM) financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-built calculations save you the effort of starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants.
  • User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.

Who Should Use Fathom Holdings Inc. (FTHM)?

  • Real Estate Professionals: Enhance your understanding of market trends and valuation techniques.
  • Academics: Utilize Fathom's models for teaching or research in real estate and business.
  • Investors: Analyze your investment strategies and evaluate the performance of Fathom Holdings Inc. (FTHM).
  • Market Analysts: Optimize your analysis with a customizable model tailored for real estate markets.
  • Entrepreneurs: Learn how public companies like Fathom Holdings Inc. (FTHM) navigate the real estate landscape.

What the Template Contains

  • Historical Data: Includes Fathom Holdings Inc.'s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Fathom Holdings Inc.'s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Fathom Holdings Inc.'s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.