investorscraft@gmail.com

Intrinsic Value of First Advantage Corporation (FA)

Previous Close$17.16
Intrinsic Value
Upside potential
Previous Close
$17.16

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

First Advantage Corporation operates in the background screening and identity verification industry, providing critical risk mitigation solutions to employers, landlords, and other entities. The company generates revenue primarily through subscription-based and transactional services, leveraging its extensive database and proprietary technology to deliver accurate and compliant background checks. Its offerings include criminal record searches, employment verification, drug testing, and continuous monitoring services, catering to a diverse clientele across industries such as healthcare, financial services, and gig economy platforms. First Advantage holds a strong market position as a trusted provider in a highly regulated and compliance-driven sector, competing with players like Sterling Check Corp. and HireRight. The company differentiates itself through its global footprint, advanced analytics, and integrations with HR platforms, enabling seamless workflows for clients. As businesses increasingly prioritize risk management and regulatory adherence, First Advantage is well-positioned to capitalize on growing demand for robust screening solutions.

Revenue Profitability And Efficiency

First Advantage reported revenue of $860.2 million for FY 2024, reflecting its scale in the background screening market. However, the company recorded a net loss of $110.3 million, with diluted EPS of -$0.74, indicating profitability challenges. Operating cash flow was $28.2 million, while capital expenditures were modest at $1.7 million, suggesting disciplined capital allocation despite the net loss.

Earnings Power And Capital Efficiency

The company's negative net income and EPS highlight pressures on earnings power, potentially due to high operating costs or one-time charges. With operating cash flow positive but significantly lower than revenue, capital efficiency appears constrained. Further analysis of margin trends and cost structure would be needed to assess long-term earnings potential.

Balance Sheet And Financial Health

First Advantage maintains $168.7 million in cash and equivalents, providing liquidity against $2.16 billion in total debt. This elevated debt load raises concerns about financial flexibility, particularly given the recent net loss. The balance sheet suggests a leveraged position that may require careful management in coming periods.

Growth Trends And Dividend Policy

With no dividend payments and recent profitability challenges, growth appears focused on operational improvements rather than shareholder returns. The background screening industry's structural growth drivers remain intact, but the company's ability to translate this into financial performance requires monitoring. Customer retention and expansion metrics would provide valuable insight into growth trajectory.

Valuation And Market Expectations

The market appears to be pricing in challenges, as evidenced by negative earnings. Valuation metrics would depend heavily on expectations for margin improvement and debt management. Investors are likely focused on the company's path to sustainable profitability in a competitive screening landscape.

Strategic Advantages And Outlook

First Advantage's strategic advantages include its established brand, compliance expertise, and technology platform. The outlook depends on executing operational improvements while navigating a high-interest rate environment. Success in converting industry tailwinds into profitable growth will be critical for long-term value creation.

Sources

Company filings (CIK 0001210677)

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