Financials Fathom Digital Manufacturing Corporation

Equities

FATH

US31189Y2028

Industrial Machinery & Equipment

End-of-day quote Nyse 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
5.05 USD -2.32% Intraday chart for Fathom Digital Manufacturing Corporation +10.02% +13.27%

Valuation

Fiscal Period: December 2021 2022 2023 2024
Capitalization 1 408.7 86.5 15.64 18.43
Enterprise Value (EV) 1 538.6 232.9 15.64 18.43
P/E ratio - -0.16 x - -0.6 x
Yield - - - -
Capitalization / Revenue 2.51 x 0.54 x 0.12 x 0.14 x
EV / Revenue 2.51 x 0.54 x 0.12 x 0.14 x
EV / EBITDA 11.9 x 3.47 x - 1.13 x
EV / FCF -332,848,167 x -8,556,673 x - -
FCF Yield -0% -0% - -
Price to Book - 3.47 x - -
Nbr of stocks (in thousands) 2,580 3,276 3,507 3,650
Reference price 2 158.4 26.40 4.458 5.050
Announcement Date 3/4/22 3/31/23 4/16/24 -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024
Net sales 1 - 162.6 161.1 131.3 130.6
EBITDA 1 - 34.35 24.92 - 16.33
EBIT 1 - 17.9 -1,207 -23.16 -14.02
Operating Margin - 11.01% -749% -17.64% -10.74%
Earnings before Tax (EBT) 1 - 13.42 -1,117 -1.523 -29.87
Net income 1 -7.963 4.895 -488.6 -17.5 -25.77
Net margin - 3.01% -303.2% -13.33% -19.74%
EPS 2 -53.60 - -169.2 - -8.380
Free Cash Flow - -1.228 -10.11 - -
FCF margin - -0.76% -6.27% - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share - - - - -
Announcement Date 8/3/21 3/4/22 3/31/23 4/16/24 -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 44.33 40.54 41.98 40.21 38.4 35.01 34.47 31.46 30.96 32.11 33.36 34.13
EBITDA 1 10.53 6.178 8.668 7.056 3.025 4.1 4.819 3.094 2.916 3.747 4.558 5.106
EBIT 1 6.106 -0.03 -0.521 -1,069 -130 -4.052 -4.96 -5.198 -4.634 -3.803 -2.992 -2.594
Operating Margin 13.77% -0.07% -1.24% -2,658.74% -338.54% -11.57% -14.39% -16.52% -14.97% -11.85% -8.97% -7.6%
Earnings before Tax (EBT) 1 20.52 18.29 33.6 -1,046 -123 -1.277 -7.2 -8.577 -8.634 -7.778 -6.942 -6.52
Net income 1 7.889 17.84 34.42 -1,046 -56.02 -1.332 -7.264 -8.568 -7.484 -6.675 -5.982 -5.628
Net margin 17.8% 44% 81.98% -2,601.61% -145.87% -3.8% -21.07% -27.24% -24.17% -20.79% -17.93% -16.49%
EPS 2 - 2.600 5.078 -333.1 -12.80 -0.1960 -1.066 -2.445 -2.500 -2.110 -1.930 -1.840
Dividend per Share - - - - - - - - - - - -
Announcement Date 3/4/22 5/16/22 8/15/22 11/14/22 3/31/23 5/15/23 8/14/23 11/14/23 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024
Net Debt - 130 146 - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - 3.779 x 5.872 x - -
Free Cash Flow - -1.23 -10.1 - -
ROE (net income / shareholders' equity) - - - - -
ROA (Net income/ Total Assets) - - - - -
Assets 1 - - - - -
Book Value Per Share - - 7.610 - -
Cash Flow per Share - - - - -
Capex - 8.97 13.2 - -
Capex / Sales - 5.52% 8.18% - -
Announcement Date 8/3/21 3/4/22 3/31/23 4/16/24 -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
5.05 USD
Average target price
4.75 USD
Spread / Average Target
-5.94%
Consensus
  1. Stock Market
  2. Equities
  3. FATH Stock
  4. Financials Fathom Digital Manufacturing Corporation