investorscraft@gmail.com

Intrinsic ValueFive Point Holdings, LLC (FPH)

Previous Close$5.31
Intrinsic Value
Upside potential
Previous Close
$5.31

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

Five Point Holdings, LLC operates as a prominent developer of large mixed-use planned communities in California, focusing on residential, commercial, and retail segments. The company specializes in master-planned communities that integrate housing, employment centers, and recreational spaces, catering to urban and suburban growth demands. Its revenue model hinges on land sales, development services, and strategic joint ventures, positioning it as a key player in sustainable community development within high-demand regions. Five Point Holdings leverages its expertise in entitlements and infrastructure to unlock long-term value, differentiating itself through large-scale, phased projects that align with regional planning goals. The company’s market position is strengthened by its focus on California’s supply-constrained housing market, where its projects address critical shortages while capitalizing on premium pricing opportunities. By partnering with homebuilders and institutional investors, Five Point mitigates development risks while maintaining a pipeline of high-margin opportunities.

Revenue Profitability And Efficiency

In FY 2024, Five Point reported revenue of $237.9 million and net income of $68.3 million, reflecting a net margin of approximately 28.7%. The company generated $116 million in operating cash flow, underscoring efficient cash conversion from land sales and development activities. Capital expenditures were minimal at $0.8 million, indicating a capital-light operational model focused on leveraging existing entitlements and partnerships.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.96, demonstrating robust earnings power relative to its asset base. The company’s capital efficiency is evident in its ability to monetize land holdings without significant ongoing capex, relying instead on strategic sales and joint ventures. This approach allows Five Point to maintain high returns on invested capital while minimizing balance sheet strain.

Balance Sheet And Financial Health

Five Point holds $430.9 million in cash and equivalents against $525.7 million in total debt, reflecting a conservative leverage profile with ample liquidity. The strong cash position supports flexibility in funding future development phases or opportunistic land acquisitions. Debt levels are manageable given the company’s asset-heavy business model and phased revenue recognition.

Growth Trends And Dividend Policy

Growth is driven by the phased monetization of its California land portfolio, with revenue tied to development milestones rather than recurring operations. The company does not currently pay dividends, opting to reinvest cash flows into project infrastructure and land banking. Future growth hinges on execution of its pipeline and regional housing demand dynamics.

Valuation And Market Expectations

The market likely prices Five Point based on its land bank’s development potential and California’s housing market trends. The absence of recurring revenue streams introduces volatility, but the company’s premium margins and strategic positioning may justify a premium to book value. Investor focus remains on entitlement progress and joint venture terms.

Strategic Advantages And Outlook

Five Point’s competitive edge lies in its expertise in large-scale entitlements and partnerships with homebuilders. The outlook is tied to California’s housing policies and economic resilience, with long-term upside from its land holdings. Risks include cyclical exposure and regulatory delays, but its cash reserves provide a buffer to navigate downturns.

Sources

Company filings (10-K), investor presentations

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