FATHOM HOLDINGS INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.53 USD | +3.38% |
|
+3.38% | -57.38% |
| Apr. 19 | North American Morning Briefing : Stock Futures -2- | DJ |
| Apr. 12 | Renters Increasingly Unlikely to Dip Into Home Ownership Amid Affordability Challenges, Redfin Survey Shows | MT |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 497.7 | 331.4 | 72.57 | 74.04 | 31.79 | - |
| Enterprise Value (EV) 1 | 497.7 | 331.4 | 72.57 | 74.04 | 31.79 | 31.79 |
| P/E ratio | -300 x | -23.3 x | -2.46 x | -2.44 x | -1.95 x | -2.59 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.82 x | 1 x | 0.18 x | 0.21 x | 0.08 x | 0.07 x |
| EV / Revenue | 2.82 x | 1 x | 0.18 x | 0.21 x | 0.08 x | 0.07 x |
| EV / EBITDA | -1,306 x | -40.6 x | -5.93 x | -18 x | 8.47 x | 2.92 x |
| EV / FCF | - | - | - | -6.99 x | 6.76 x | 1.73 x |
| FCF Yield | - | - | - | -14.3% | 14.8% | 57.9% |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 13,809 | 16,196 | 17,075 | 20,625 | 20,776 | - |
| Reference price 2 | 36.04 | 20.46 | 4.250 | 3.590 | 1.530 | 1.530 |
| Announcement Date | 3/23/21 | 3/8/22 | 3/22/23 | 3/14/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 109.6 | 176.8 | 330.2 | 413 | 345.2 | 396.3 | 486.8 |
| EBITDA 1 | - | -0.3812 | -8.159 | -12.23 | -4.111 | 3.754 | 10.87 |
| EBIT 1 | - | -1.275 | -16.1 | -26.78 | -23.25 | -15.25 | -12.06 |
| Operating Margin | - | -0.72% | -4.88% | -6.48% | -6.74% | -3.85% | -2.48% |
| Earnings before Tax (EBT) 1 | - | -1.349 | -15.74 | -27.68 | -23.83 | -15.72 | -12.44 |
| Net income 1 | - | -1.341 | -12.49 | -27.63 | -23.98 | -15.73 | -12.48 |
| Net margin | - | -0.76% | -3.78% | -6.69% | -6.95% | -3.97% | -2.56% |
| EPS 2 | -0.0900 | -0.1200 | -0.8800 | -1.730 | -1.470 | -0.7850 | -0.5900 |
| Free Cash Flow 1 | - | - | - | - | -10.59 | 4.7 | 18.4 |
| FCF margin | - | - | - | - | -3.07% | 1.19% | 3.78% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 125.18% | 169.25% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 6/15/20 | 3/23/21 | 3/8/22 | 3/22/23 | 3/14/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 100.9 | 95.46 | 90.08 | 128.2 | 111.3 | 83.44 | 77.54 | 100.1 | 93.52 | 74.07 | 82.63 | 107.6 | 111.1 | 94.9 | 119.3 |
| EBITDA 1 | -1.807 | -2.037 | -2.116 | -1.932 | -2.325 | -5.92 | -1.369 | 0.458 | -0.253 | -2.946 | -0.279 | 1.25 | 2.294 | 0.4648 | 2.458 |
| EBIT 1 | -3.685 | -4.23 | -5.635 | -5.275 | -5.897 | -10.09 | -5.546 | -4.237 | -5.372 | -8.097 | -4.74 | -3.656 | -2.594 | -4.282 | -3.33 |
| Operating Margin | -3.65% | -4.43% | -6.26% | -4.12% | -5.3% | -12.09% | -7.15% | -4.23% | -5.74% | -10.93% | -5.74% | -3.4% | -2.34% | -4.51% | -2.79% |
| Earnings before Tax (EBT) 1 | -3.583 | -4.053 | -5.972 | -5.509 | -6.012 | -10.19 | -5.689 | -4.32 | -5.478 | -8.345 | -4.857 | -3.773 | -2.687 | -4.399 | -3.424 |
| Net income 1 | -3.373 | -3.626 | -5.997 | -5.669 | -6.012 | -9.948 | -5.701 | -4.345 | -5.496 | -8.439 | -4.858 | -3.768 | -2.708 | -4.4 | -3.386 |
| Net margin | -3.34% | -3.8% | -6.66% | -4.42% | -5.4% | -11.92% | -7.35% | -4.34% | -5.88% | -11.39% | -5.88% | -3.5% | -2.44% | -4.64% | -2.84% |
| EPS 2 | -0.2400 | -0.2400 | -0.3700 | -0.3500 | -0.3800 | -0.6300 | -0.3600 | -0.2700 | -0.3400 | -0.5000 | -0.2500 | -0.1850 | -0.1400 | -0.2125 | -0.1800 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/10/21 | 3/8/22 | 5/4/22 | 8/4/22 | 11/7/22 | 3/22/23 | 5/10/23 | 8/9/23 | 11/8/23 | 3/14/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | - | -10.6 | 4.7 | 18.4 |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 0.07 | - | - | 0.02 | 0.8 | 2.8 |
| Capex / Sales | - | 0.04% | - | - | 0.01% | 0.2% | 0.58% |
| Announcement Date | 6/15/20 | 3/23/21 | 3/8/22 | 3/22/23 | 3/14/24 | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
1.53
USD
Average target price
6.25
USD
Spread / Average Target
+308.50%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -57.38% | 31.79M | |
| -6.19% | 26.35B | |
| -8.51% | 18.19B | |
| -23.96% | 10.28B | |
| -16.46% | 9.84B | |
| -3.37% | 8.67B | |
| -4.57% | 6.73B | |
| -11.93% | 5.42B | |
| +32.17% | 4.39B | |
| -10.00% | 2.23B |
- Stock Market
- Equities
- FTHM Stock
- Financials Fathom Holdings Inc.
