FMP

FMP

Enter

FTHM - Fathom Holdings Inc.

photo-url-https://images.financialmodelingprep.com/symbol/FTHM.png

Fathom Holdings Inc.

FTHM

NASDAQ

Fathom Holdings Inc. provides cloud-based real estate brokerage services in the South, Atlantic, Southwest, and Western parts of the United States. It operates through three segments: Real Estate Brokerage, Mortgage, and Technology. The Real Estate Brokerage segment provides real estate brokerage services. The Mortgage segment offers residential loan origination and underwriting services. The Technology segment provides Software as a Service solutions and data mining for third party customers to develop its intelliAgent platform for use by the company's real estate agents. The company operates a real estate services platform that integrates residential brokerage, mortgage, title, and insurance services, as well as supporting software called intelliAgent. It offers access to various properties for sale or lease through its FathomRealty.com website to buyers, sellers, landlords, and tenants. Its intelliAgent real estate technology platform provides a suite of brokerage and agent level tools, technology, business processes, business intelligence and reporting, training, customer relationship management, social media marketing and other marketing, and marketing repository services, as well as marketplace for add-on services and third-party technology. The company's brands include Fathom Realty, Dagley Insurance, Encompass Lending, intelliAgent, LiveBy, Real Results, Verus Title, and Cornerstone. Fathom Holdings Inc. was founded in 2010 and is headquartered in Cary, North Carolina.

1.33 USD

-0.12 (-9.02%)

Operating Data

Year

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

Revenue

535.17k

911.51k

1.54M

1.3M

431.38k

492.64k

562.61k

642.51k

733.76k

837.97k

Revenue %

-

70.32

69.15

-15.95

-66.71

14.2

14.2

14.2

14.2

Ebitda

-15.12M

6.5M

-19.29M

-17.59M

-9.6M

-295.59k

-337.56k

-385.51k

-440.26k

-502.78k

Ebitda %

-2.82k

712.93

-1.25k

-1.36k

-2.23k

-60

-60

-60

-60

Ebit

-16.42M

5.16M

-20.48M

-18.8M

-10.72M

-295.59k

-337.56k

-385.51k

-440.26k

-502.78k

Ebit %

-3.07k

566.51

-1.33k

-1.45k

-2.49k

-60

-60

-60

-60

Depreciation

1.3M

1.33M

1.19M

1.21M

1.13M

463.61k

529.45k

604.64k

690.51k

788.58k

Depreciation %

242.84

146.42

77.35

93.18

260.85

94.11

94.11

94.11

94.11

Balance Sheet

Year

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

Total Cash

6.25M

31.88M

8.37M

1.99M

2.01M

492.64k

562.61k

642.51k

733.76k

837.97k

Total Cash %

1.17k

3.5k

542.74

153.18

464.87

100

100

100

100

Receivables

487.59k

341.06k

3.56M

1.18M

70.94k

331.14k

378.17k

431.88k

493.21k

563.26k

Receivables %

91.11

37.42

230.96

91.11

16.45

67.22

67.22

67.22

67.22

Inventories

34.19k

39.13k

35.77k

27.72k

-118.36k

-12.12k

-13.84k

-15.8k

-18.05k

-20.61k

Inventories %

6.39

4.29

2.32

2.14

-27.44

-2.46

-2.46

-2.46

-2.46

Payable

-

-

-

-

-

-

-

-

-

-

Payable %

-

-

-

-

-

-

-

-

-

Cap Ex

-1.11M

-161.31k

-137.78k

-186.92k

-3.01k

-139.67k

-159.51k

-182.16k

-208.03k

-237.57k

Cap Ex %

-206.88

-17.7

-8.94

-14.42

-0.7

-28.35

-28.35

-28.35

-28.35

Weighted Average Cost Of Capital

Price

1.12

Beta

Diluted Shares Outstanding

4.52M

Costof Debt

4.43

Tax Rate

After Tax Cost Of Debt

2.88

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

3.28M

Total Equity

5.06M

Total Capital

8.35M

Debt Weighting

39.33

Equity Weighting

60.67

Wacc

7.82

Build Up Free Cash Flow

Year

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

Revenue

535.17k

911.51k

1.54M

1.3M

431.38k

492.64k

562.61k

642.51k

733.76k

837.97k

Ebitda

-15.12M

6.5M

-19.29M

-17.59M

-9.6M

-295.59k

-337.56k

-385.51k

-440.26k

-502.78k

Ebit

-16.42M

5.16M

-20.48M

-18.8M

-10.72M

-295.59k

-337.56k

-385.51k

-440.26k

-502.78k

Tax Rate

34.93

34.93

34.93

34.93

34.93

34.93

34.93

34.93

34.93

34.93

Ebiat

-17.02M

7.42M

-19.1M

-8.67M

-6.98M

-239.1k

-273.05k

-311.83k

-356.12k

-406.7k

Depreciation

1.3M

1.33M

1.19M

1.21M

1.13M

463.61k

529.45k

604.64k

690.51k

788.58k

Receivables

487.59k

341.06k

3.56M

1.18M

70.94k

331.14k

378.17k

431.88k

493.21k

563.26k

Inventories

34.19k

39.13k

35.77k

27.72k

-118.36k

-12.12k

-13.84k

-15.8k

-18.05k

-20.61k

Payable

-

-

-

-

-

-

-

-

-

-

Cap Ex

-1.11M

-161.31k

-137.78k

-186.92k

-3.01k

-139.67k

-159.51k

-182.16k

-208.03k

-237.57k

Ufcf

-17.35M

8.73M

-21.26M

-5.26M

-4.6M

-281.6k

51.58k

58.91k

67.27k

76.83k

Wacc

7.82

7.82

7.82

7.82

7.82

Pv Ufcf

-261.18k

44.37k

47k

49.78k

52.73k

Sum Pv Ufcf

-67.3k

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

7.82

Free Cash Flow T1

78.36k

Terminal Value

1.35M

Present Terminal Value

924.17k

Intrinsic Value

Enterprise Value

856.87k

Net Debt

1.28M

Equity Value

-421k

Diluted Shares Outstanding

4.52M

Equity Value Per Share

-0.09

Projected DCF

-0.09311735 13.028%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedinfacebookinstagram
2017-2024 © Financial Modeling Prep