investorscraft@gmail.com

Intrinsic ValueFathom Holdings Inc. (FTHM)

Previous Close$1.06
Intrinsic Value
Upside potential
Previous Close
$1.06

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

Fathom Holdings Inc. operates as a technology-driven real estate services company, leveraging its proprietary platform to integrate brokerage, mortgage, title, and insurance services under one umbrella. The company primarily generates revenue through transaction fees and service commissions, targeting residential real estate markets. Fathom differentiates itself by combining traditional real estate expertise with advanced data analytics and automation, positioning itself as a disruptor in an industry historically reliant on manual processes. Its vertically integrated model aims to streamline the homebuying and selling experience, offering cost efficiencies to consumers while capturing multiple revenue streams. The company competes in a highly fragmented market dominated by traditional brokerages and emerging iBuyers, carving out a niche as a full-service, tech-enabled alternative. Fathom’s growth strategy focuses on expanding its agent network and enhancing its platform capabilities to drive scale and market penetration.

Revenue Profitability And Efficiency

Fathom reported revenue of $335.2 million for the period, reflecting its transaction-based business model. However, the company posted a net loss of $21.6 million, with diluted EPS of -$1.07, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $4.7 million, though capital expenditures remained minimal at $51,000, suggesting limited investment in fixed assets. The revenue-to-net-income gap highlights inefficiencies in cost management or scaling operations.

Earnings Power And Capital Efficiency

The company’s negative earnings and EPS underscore its current lack of earnings power, likely due to high operating costs relative to revenue. With minimal capital expenditures, Fathom appears to prioritize liquidity over heavy investment, but its ability to generate returns on capital remains constrained. The absence of positive operating cash flow further limits its capacity to reinvest in growth or service debt obligations.

Balance Sheet And Financial Health

Fathom’s balance sheet shows $7.1 million in cash and equivalents against $18.8 million in total debt, raising concerns about liquidity and leverage. The modest cash position relative to debt obligations may necessitate additional financing or improved cash generation to meet near-term liabilities. The company’s financial health appears strained, with limited buffers to absorb further losses or economic downturns.

Growth Trends And Dividend Policy

Growth trends are unclear without prior-year comparisons, but the lack of profitability suggests the company is still in a high-investment phase. Fathom does not pay dividends, consistent with its focus on reinvesting resources into expansion and technology development. Future growth will likely depend on its ability to scale operations and achieve operating leverage in a competitive real estate market.

Valuation And Market Expectations

The market’s valuation of Fathom likely reflects skepticism about its path to profitability, given its persistent losses and negative cash flow. Investors may be pricing in execution risks associated with its tech-driven model and the cyclical nature of real estate markets. The absence of dividends further reduces appeal to income-focused investors, leaving valuation reliant on long-term growth expectations.

Strategic Advantages And Outlook

Fathom’s strategic advantage lies in its integrated, tech-enabled platform, which could disrupt traditional real estate workflows if scaled effectively. However, the outlook remains uncertain due to its financial challenges and competitive pressures. Success will hinge on improving operational efficiency, expanding its agent network, and demonstrating sustainable revenue growth without commensurate cost increases. The company’s ability to navigate these hurdles will determine its long-term viability.

Sources

Company filings (CIK: 0001753162), financial statements for FY ending 2024-12-31

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