FIRST ADVANTAGE CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.41 USD | -0.36% |
|
+7.11% | -0.97% |
| Apr. 23 | William Blair Starts First Advantage With Outperform Rating | MT |
| Mar. 26 | Evercore ISI Adjusts Price Target on First Advantage to $18 From $17, Maintains Outperform Rating | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,911 | 1,975 | 2,405 | 2,383 | - | - |
| Enterprise Value (EV) 1 | 3,173 | 2,138 | 2,405 | 2,569 | 2,393 | 2,383 |
| P/E ratio | 173 x | 30.2 x | 63.7 x | 55 x | 35.8 x | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 4.09 x | 2.44 x | 3.15 x | 3.04 x | 2.81 x | 2.54 x |
| EV / Revenue | 4.45 x | 2.64 x | 3.15 x | 3.28 x | 2.82 x | 2.54 x |
| EV / EBITDA | 14 x | 8.59 x | 10.1 x | 10.6 x | 8.86 x | 8.01 x |
| EV / FCF | 22.4 x | 10.3 x | - | 17.7 x | 13.2 x | - |
| FCF Yield | 4.46% | 9.66% | - | 5.66% | 7.6% | - |
| Price to Book | 2.57 x | 1.72 x | - | 2.46 x | 2.29 x | - |
| Nbr of stocks (in thousands) | 152,875 | 151,930 | 145,120 | 145,196 | - | - |
| Reference price 2 | 19.04 | 13.00 | 16.57 | 16.41 | 16.41 | 16.41 |
| Announcement Date | 3/23/22 | 2/28/23 | 2/29/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 509.2 | 712.3 | 810 | 763.8 | 782.5 | 848.6 | 936.8 |
| EBITDA 1 | - | 226.3 | 248.9 | 237.6 | 241.9 | 270.2 | 297.3 |
| EBIT 1 | - | 83.48 | 110.7 | 108.1 | 101.7 | 126.9 | 136.7 |
| Operating Margin | - | 11.72% | 13.66% | 14.15% | 12.99% | 14.95% | 14.59% |
| Earnings before Tax (EBT) 1 | - | 24.91 | 85.08 | 48.48 | 55.9 | 91 | - |
| Net income 1 | -84.02 | 16.05 | 64.6 | 37.29 | 42.26 | 64.96 | 54.9 |
| Net margin | -16.5% | 2.25% | 7.98% | 4.88% | 5.4% | 7.66% | 5.86% |
| EPS 2 | - | 0.1100 | 0.4300 | 0.2600 | 0.2985 | 0.4585 | - |
| Free Cash Flow 1 | - | 141.4 | 206.6 | - | 145.4 | 182 | - |
| FCF margin | - | 19.85% | 25.51% | - | 18.57% | 21.44% | - |
| FCF Conversion (EBITDA) | - | 62.47% | 83% | - | 60.1% | 67.35% | - |
| FCF Conversion (Net income) | - | 880.72% | 319.8% | - | 343.98% | 280.1% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 4/2/21 | 3/23/22 | 2/28/23 | 2/29/24 | - | - | - |
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 | 192.9 | 212.5 | 189.9 | 201.6 | 206 | 212.6 | 175.5 | 185.3 | 200.4 | 202.6 | 170.8 | 187.1 | 207.2 | 215.9 | 202.1 |
| EBITDA 1 | 63.94 | 69.44 | 53.6 | 60.83 | 64.19 | 70.29 | 48.56 | 55.97 | 64.79 | 68.23 | 47.11 | 56.32 | 66.04 | 71.9 | 54.87 |
| EBIT 1 | 28.13 | 33.12 | 19.57 | 26.43 | 29.44 | 35.23 | 16.69 | 23.92 | 32.37 | 35.1 | 14.24 | 22.07 | 29.85 | 35.58 | - |
| Operating Margin | 14.59% | 15.58% | 10.3% | 13.11% | 14.29% | 16.57% | 9.51% | 12.91% | 16.16% | 17.33% | 8.34% | 11.79% | 14.4% | 16.48% | - |
| Earnings before Tax (EBT) 1 | 19.68 | 22.22 | 17.95 | 19.67 | 23.92 | 23.54 | 2.606 | 13.75 | 15.65 | 16.47 | 1.433 | 8.867 | 16.33 | 21.5 | 8.4 |
| Net income 1 | 16.28 | 15.38 | 13.01 | 14.24 | 17.21 | 20.15 | 1.925 | 9.782 | 10.77 | 14.81 | 1.57 | 7.046 | 13.54 | 19.69 | 5.4 |
| Net margin | 8.44% | 7.24% | 6.85% | 7.06% | 8.35% | 9.48% | 1.1% | 5.28% | 5.38% | 7.31% | 0.92% | 3.77% | 6.53% | 9.12% | 2.67% |
| EPS 2 | 0.1100 | 0.1000 | 0.0900 | 0.0900 | 0.1100 | 0.1300 | 0.0100 | 0.0700 | 0.0700 | 0.1000 | 0.0144 | 0.0533 | 0.0966 | 0.1318 | 0.0350 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/8/21 | 3/23/22 | 5/11/22 | 8/4/22 | 11/8/22 | 2/28/23 | 5/10/23 | 8/9/23 | 11/9/23 | 2/29/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 262 | 163 | - | 187 | 10.6 | - |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 1.159 x | 0.655 x | - | 0.7713 x | 0.0393 x | - |
| Free Cash Flow 1 | - | 141 | 207 | - | 145 | 182 | - |
| ROE (net income / shareholders' equity) | - | 14.8% | 13.9% | - | 14.6% | 15% | - |
| ROA (Net income/ Total Assets) | - | 7.8% | 8.3% | - | 8.41% | 8.71% | - |
| Assets 1 | - | 205.7 | 778.8 | - | 502.7 | 745.6 | - |
| Book Value Per Share 2 | - | 7.410 | 7.570 | - | 6.660 | 7.160 | - |
| Cash Flow per Share 2 | - | 1.050 | 1.400 | - | 1.300 | 1.490 | - |
| Capex 1 | - | 7.31 | 6.17 | - | 5.93 | 6.4 | 14.1 |
| Capex / Sales | - | 1.03% | 0.76% | - | 0.76% | 0.75% | 1.51% |
| Announcement Date | 4/2/21 | 3/23/22 | 2/28/23 | 2/29/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
16.41
USD
Average target price
17.92
USD
Spread / Average Target
+9.18%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -0.97% | 2.38B | |
| +10.55% | 67.6B | |
| +11.64% | 18.21B | |
| +21.03% | 13.41B | |
| +9.40% | 13.37B | |
| +16.53% | 9.94B | |
| -32.90% | 5.74B | |
| -10.98% | 5.57B | |
| -4.09% | 4.91B | |
| -4.83% | 4.87B |
- Stock Market
- Equities
- FA Stock
- Financials First Advantage Corporation
