investorscraft@gmail.com

Intrinsic Value of FRP Holdings, Inc. (FRPH)

Previous Close$27.24
Intrinsic Value
Upside potential
Previous Close
$27.24

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

FRP Holdings, Inc. operates as a diversified real estate company with a focus on acquiring, developing, and managing commercial and industrial properties. The company generates revenue primarily through leasing activities, with a portfolio that includes office, retail, and warehouse spaces. Its strategic emphasis on high-demand logistics and mixed-use developments positions it to capitalize on urbanization trends and e-commerce-driven demand for industrial real estate. FRP Holdings maintains a disciplined approach to property acquisitions, targeting markets with strong growth fundamentals and tenant diversification to mitigate risk. The company’s niche focus on underdeveloped or undervalued assets allows it to unlock value through repositioning and redevelopment. While not a market leader in scale, FRP Holdings differentiates itself through localized expertise and a conservative capital structure, appealing to investors seeking stable cash flows with moderate growth potential.

Revenue Profitability And Efficiency

FRP Holdings reported revenue of $41.8 million for the period, with net income of $6.4 million, reflecting a net margin of approximately 15.3%. The company’s operating cash flow of $29.0 million underscores its ability to convert leasing income into liquidity efficiently. With no capital expenditures recorded, FRP Holdings demonstrates a lean operational model focused on maintaining existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.34, supported by stable occupancy rates and disciplined cost management. The absence of significant capital expenditures suggests a focus on optimizing existing assets rather than deploying capital into new projects. This approach enhances return on invested capital but may limit near-term growth unless paired with strategic acquisitions.

Balance Sheet And Financial Health

The company maintains a solid liquidity position, with cash and equivalents of $148.6 million against total debt of $178.9 million, indicating a manageable leverage profile. The debt-to-equity ratio appears conservative, aligning with FRP Holdings’ risk-averse strategy. This balance sheet strength provides flexibility for opportunistic investments or weathering economic downturns.

Growth Trends And Dividend Policy

FRP Holdings has not paid dividends, opting instead to reinvest cash flows into its portfolio or retain liquidity. Growth trends are likely tied to organic lease escalations and selective property enhancements, as the company has not signaled aggressive expansion. The lack of dividends may appeal to investors prioritizing capital appreciation over income.

Valuation And Market Expectations

The company’s valuation metrics reflect its niche positioning and moderate growth prospects. With a focus on stable cash flows rather than high expansion, market expectations are likely tempered, pricing FRP Holdings as a defensive play within the real estate sector. Investors may assign a premium for its low leverage and liquidity buffer.

Strategic Advantages And Outlook

FRP Holdings’ strategic advantage lies in its targeted property selection and conservative financial management. The outlook remains stable, with potential upside from opportunistic acquisitions or favorable shifts in industrial real estate demand. However, reliance on leasing income exposes the company to cyclical risks, necessitating continued portfolio diversification.

Sources

Company 10-K, SEC filings

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