investorscraft@gmail.com

Intrinsic Value of Freedom Holding Corp. (FRHC)

Previous Close$147.05
Intrinsic Value
Upside potential
Previous Close
$147.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Freedom Holding Corp. operates as a diversified financial services firm, primarily focusing on retail brokerage, investment banking, and asset management across emerging markets, particularly in Central Asia and Eastern Europe. The company generates revenue through commissions, interest income, and trading gains, leveraging its proprietary trading platform to serve retail and institutional clients. Its core offerings include equities, fixed income, derivatives, and structured products, with a growing emphasis on digital financial solutions. Freedom Holding Corp. has carved a niche in underserved markets, capitalizing on regulatory arbitrage and local market inefficiencies. The firm’s expansion strategy includes acquisitions and partnerships to strengthen its regional footprint, positioning it as a key player in high-growth financial ecosystems. Unlike global giants, Freedom Holding Corp. thrives by tailoring services to local investor needs, combining technology with deep market expertise to maintain competitive differentiation.

Revenue Profitability And Efficiency

Freedom Holding Corp. reported revenue of $1.64 billion for FY 2024, with net income of $375.5 million, reflecting a robust net margin of approximately 23%. Diluted EPS stood at $6.33, underscoring strong profitability. However, operating cash flow was negative at -$1.06 billion, likely due to significant working capital investments or client trading activity. Capital expenditures were modest at -$43.8 million, indicating a capital-light operational model.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net income relative to revenue, suggesting efficient cost management and scalable operations. The negative operating cash flow raises questions about liquidity timing, but the firm’s ability to generate substantial net income implies underlying earnings resilience. Capital efficiency metrics are not fully discernible without ROIC or ROE figures, but the low capex hints at asset-light leverage.

Balance Sheet And Financial Health

Freedom Holding Corp. holds $545.1 million in cash and equivalents against total debt of $3.07 billion, indicating a leveraged balance sheet. The debt load may reflect strategic borrowing for expansion, but the ratio warrants monitoring for liquidity risks. Shareholders’ equity and leverage details are unavailable, limiting a full assessment of financial health.

Growth Trends And Dividend Policy

The company exhibits strong top-line growth, though cash flow volatility suggests reinvestment priorities. No dividends were paid in FY 2024, aligning with a growth-focused capital allocation strategy. Expansion in emerging markets likely drives revenue increases, but sustainability depends on macroeconomic stability and regulatory conditions in its core regions.

Valuation And Market Expectations

With a diluted EPS of $6.33 and 59 million shares outstanding, the market likely prices FRHC on growth potential in niche markets rather than traditional cash flow metrics. The absence of dividends may deter income investors, but the firm’s profitability could appeal to those betting on long-term regional financial sector development.

Strategic Advantages And Outlook

Freedom Holding Corp.’s regional expertise and agile platform provide a moat in underserved markets. Its outlook hinges on executing acquisitions and navigating regulatory landscapes. Risks include geopolitical exposure and debt servicing, but the firm’s profitability trajectory suggests resilience if expansion remains disciplined.

Sources

Company filings (CIK: 0000924805), FY 2024 financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount