investorscraft@gmail.com

Intrinsic ValueLa Rosa Holding Corp. Common Stock (LRHC)

Previous Close$8.92
Intrinsic Value
Upside potential
Previous Close
$8.92

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

La Rosa Holding Corp. operates in the real estate services sector, primarily focusing on residential and commercial property transactions. The company generates revenue through brokerage commissions, property management fees, and ancillary services such as title insurance and mortgage referrals. Its business model leverages a network of independent agents, combining localized expertise with corporate support to drive transaction volume. La Rosa competes in a fragmented market dominated by national franchises and regional players, positioning itself as a flexible, agent-centric alternative. The company’s growth strategy emphasizes technology integration and agent retention to enhance operational scalability. Despite its niche focus, La Rosa faces intense competition from well-capitalized incumbents, requiring differentiated service offerings to sustain market share. The real estate sector’s cyclical nature further exposes the company to macroeconomic volatility, particularly in housing demand and interest rate fluctuations.

Revenue Profitability And Efficiency

La Rosa reported revenue of $69.4 million for the period, reflecting its active role in real estate transactions. However, the company posted a net loss of $14.4 million, with diluted EPS at -$0.79, indicating significant cost pressures relative to revenue. Operating cash flow was negative at $3.0 million, exacerbated by minimal capital expenditures, suggesting inefficiencies in converting top-line growth to cash generation.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight challenges in achieving sustainable profitability. With a diluted EPS of -$0.79, La Rosa’s capital efficiency remains under scrutiny, as it struggles to cover operational costs. The minimal capital expenditures ($5,033) imply limited reinvestment, potentially constraining long-term growth without improved earnings power.

Balance Sheet And Financial Health

La Rosa’s balance sheet shows $1.4 million in cash and equivalents against $4.8 million in total debt, indicating liquidity constraints. The debt-to-equity ratio suggests moderate leverage, but negative cash flow raises concerns about near-term solvency. Shareholders’ equity is likely pressured by recurring losses, necessitating careful liquidity management.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the net loss and negative cash flow signal growth challenges. The company does not pay dividends, retaining minimal earnings for potential reinvestment. Future growth may hinge on operational turnaround or strategic acquisitions, though current financials provide limited flexibility.

Valuation And Market Expectations

Market expectations appear muted, given the lack of profitability and negative cash flow. The stock’s valuation likely reflects skepticism about near-term earnings recovery, with investors awaiting improved cost management or revenue diversification to justify a higher multiple.

Strategic Advantages And Outlook

La Rosa’s agent-centric model offers agility in a competitive market, but macroeconomic headwinds and operational inefficiencies pose risks. The outlook depends on stabilizing cash flow and reducing losses, possibly through technology adoption or market expansion. Without material improvements, the company may face sustained pressure on its financial position.

Sources

Company filings (CIK: 0001879403)

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