Discounted Cash Flow
Fathom Holdings Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2019 | $111.2m | $-4.1m | $-1.2m | -3.7% | $-0.42 |
| 2020 | $176.8m (59.0%) | $-1.3m (67.2%) | $-1.3m (-11.1%) | -0.8% (79.4%) | $-0.12 (72.0%) |
| 2021 | $330.2m (86.8%) | $-12.5m (-831.8%) | $-12.6m (-882.0%) | -3.8% (-398.8%) | $-0.88 (-644.7%) |
| 2022 | $413.0m (25.1%) | $-27.6m (-121.2%) | $-7.5m (40.1%) | -6.7% (-76.9%) | $-1.73 (-97.2%) |
| 2023 | $345.2m (-16.4%) | $-24.0m (13.2%) | $-10.6m (-40.7%) | -6.9% (-3.8%) | $-1.47 (14.6%) |
| 2024 | $335.2m (-2.9%) | $-21.6m (10.0%) | $-4.7m (55.3%) | -6.4% (7.3%) | $-1.07 (27.7%) |
| 2025 | $420.5m (25.4%) | $-20.3m (5.9%) | $-20.7m (-335.9%) | -4.8% (25.0%) | $-0.72 (32.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.