Intrinsic value of FRP Holdings - FRPH

Previous Close

$51.00

  Intrinsic Value

$4.98

stock screener

  Rating & Target

str. sell

-90%

Previous close

$51.00

 
Intrinsic value

$4.98

 
Up/down potential

-90%

 
Rating

str. sell

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of FRPH stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

Please visit our new site that uses elements of artificial intelligence for stock valuation: artificial intelligence value of FRP Holdings (FRPH) stock.

STOCK VALUATION INPUT DATA

Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Shares outstanding, mln

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  -72.97
  20.00
  18.50
  17.15
  15.94
  14.84
  13.86
  12.97
  12.17
  11.46
  10.81
  10.23
  9.71
  9.24
  8.81
  8.43
  8.09
  7.78
  7.50
  7.25
  7.03
  6.82
  6.64
  6.48
  6.33
  6.20
  6.08
  5.97
  5.87
  5.79
  5.71
Revenue, $m
  10
  12
  14
  17
  19
  22
  25
  29
  32
  36
  40
  44
  48
  52
  57
  62
  67
  72
  77
  83
  89
  95
  101
  107
  114
  121
  129
  136
  144
  153
  161
Variable operating expenses, $m
 
  7
  9
  10
  12
  13
  15
  17
  19
  21
  24
  26
  29
  31
  34
  37
  40
  43
  46
  50
  53
  57
  61
  64
  69
  73
  77
  82
  87
  92
  97
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  6
  7
  9
  10
  12
  13
  15
  17
  19
  21
  24
  26
  29
  31
  34
  37
  40
  43
  46
  50
  53
  57
  61
  64
  69
  73
  77
  82
  87
  92
  97
Operating income, $m
  4
  5
  6
  7
  8
  9
  10
  11
  13
  14
  16
  17
  19
  21
  23
  25
  27
  29
  31
  33
  35
  38
  40
  43
  46
  49
  51
  55
  58
  61
  65
EBITDA, $m
  6
  14
  17
  19
  22
  26
  29
  33
  37
  42
  46
  51
  56
  61
  66
  72
  78
  84
  90
  96
  103
  110
  118
  125
  133
  141
  150
  159
  168
  178
  188
Interest expense (income), $m
  0
  1
  2
  2
  3
  4
  4
  5
  6
  7
  8
  9
  10
  11
  12
  13
  14
  15
  16
  18
  19
  20
  22
  23
  25
  27
  28
  30
  32
  34
  36
Earnings before tax, $m
  3
  3
  4
  4
  5
  5
  6
  6
  7
  7
  8
  9
  10
  10
  11
  12
  13
  14
  14
  15
  16
  17
  18
  20
  21
  22
  23
  24
  26
  27
  29
Tax expense, $m
  1
  1
  1
  1
  1
  1
  2
  2
  2
  2
  2
  2
  3
  3
  3
  3
  3
  4
  4
  4
  4
  5
  5
  5
  6
  6
  6
  7
  7
  7
  8
Net income, $m
  2
  2
  3
  3
  3
  4
  4
  5
  5
  5
  6
  6
  7
  8
  8
  9
  9
  10
  11
  11
  12
  13
  13
  14
  15
  16
  17
  18
  19
  20
  21

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  267
  324
  384
  450
  522
  599
  683
  771
  865
  964
  1,068
  1,178
  1,292
  1,411
  1,536
  1,665
  1,800
  1,940
  2,085
  2,236
  2,393
  2,557
  2,727
  2,903
  3,087
  3,278
  3,477
  3,685
  3,901
  4,127
  4,363
Adjusted assets (=assets-cash), $m
  267
  324
  384
  450
  522
  599
  683
  771
  865
  964
  1,068
  1,178
  1,292
  1,411
  1,536
  1,665
  1,800
  1,940
  2,085
  2,236
  2,393
  2,557
  2,727
  2,903
  3,087
  3,278
  3,477
  3,685
  3,901
  4,127
  4,363
Revenue / Adjusted assets
  0.037
  0.037
  0.036
  0.038
  0.036
  0.037
  0.037
  0.038
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
  0.037
Average production assets, $m
  230
  275
  326
  382
  443
  509
  580
  655
  734
  819
  907
  1,000
  1,097
  1,198
  1,304
  1,414
  1,528
  1,647
  1,771
  1,899
  2,032
  2,171
  2,315
  2,465
  2,621
  2,784
  2,953
  3,129
  3,313
  3,505
  3,705
Working capital, $m
  -8
  -4
  -4
  -5
  -6
  -7
  -8
  -9
  -10
  -11
  -12
  -13
  -14
  -16
  -17
  -18
  -20
  -22
  -23
  -25
  -27
  -28
  -30
  -32
  -34
  -36
  -39
  -41
  -43
  -46
  -48
Total debt, $m
  41
  56
  71
  88
  106
  126
  147
  170
  194
  219
  245
  273
  302
  333
  365
  398
  432
  468
  505
  543
  583
  625
  668
  713
  760
  809
  860
  913
  968
  1,025
  1,085
Total liabilities, $m
  68
  83
  98
  115
  133
  153
  174
  197
  221
  246
  272
  300
  329
  360
  392
  425
  459
  495
  532
  570
  610
  652
  695
  740
  787
  836
  887
  940
  995
  1,052
  1,112
Total equity, $m
  199
  242
  286
  335
  389
  447
  508
  574
  644
  718
  796
  877
  962
  1,051
  1,144
  1,240
  1,341
  1,445
  1,553
  1,666
  1,783
  1,905
  2,031
  2,163
  2,300
  2,442
  2,591
  2,745
  2,907
  3,075
  3,250
Total liabilities and equity, $m
  267
  325
  384
  450
  522
  600
  682
  771
  865
  964
  1,068
  1,177
  1,291
  1,411
  1,536
  1,665
  1,800
  1,940
  2,085
  2,236
  2,393
  2,557
  2,726
  2,903
  3,087
  3,278
  3,478
  3,685
  3,902
  4,127
  4,362
Debt-to-equity ratio
  0.206
  0.230
  0.250
  0.260
  0.270
  0.280
  0.290
  0.300
  0.300
  0.300
  0.310
  0.310
  0.310
  0.320
  0.320
  0.320
  0.320
  0.320
  0.320
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
Adjusted equity ratio
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745
  0.745

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  2
  2
  3
  3
  3
  4
  4
  5
  5
  5
  6
  6
  7
  8
  8
  9
  9
  10
  11
  11
  12
  13
  13
  14
  15
  16
  17
  18
  19
  20
  21
Depreciation, amort., depletion, $m
  2
  9
  11
  13
  15
  17
  19
  22
  24
  27
  30
  33
  37
  40
  43
  47
  51
  55
  59
  63
  68
  72
  77
  82
  87
  93
  98
  104
  110
  117
  123
Funds from operations, $m
  7
  12
  14
  16
  18
  21
  23
  26
  29
  33
  36
  40
  44
  47
  52
  56
  60
  65
  70
  75
  80
  85
  91
  96
  103
  109
  115
  122
  129
  137
  144
Change in working capital, $m
  1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -3
  -3
Cash from operations, $m
  6
  12
  14
  17
  19
  22
  24
  27
  31
  34
  37
  41
  45
  49
  53
  57
  62
  66
  71
  76
  81
  87
  93
  98
  105
  111
  118
  124
  132
  139
  147
Maintenance CAPEX, $m
  0
  -8
  -9
  -11
  -13
  -15
  -17
  -19
  -22
  -24
  -27
  -30
  -33
  -37
  -40
  -43
  -47
  -51
  -55
  -59
  -63
  -68
  -72
  -77
  -82
  -87
  -93
  -98
  -104
  -110
  -117
New CAPEX, $m
  -5
  -46
  -51
  -56
  -61
  -66
  -71
  -75
  -80
  -84
  -89
  -93
  -97
  -101
  -106
  -110
  -114
  -119
  -124
  -128
  -133
  -139
  -144
  -150
  -156
  -162
  -169
  -176
  -184
  -192
  -200
Cash from investing activities, $m
  -6
  -54
  -60
  -67
  -74
  -81
  -88
  -94
  -102
  -108
  -116
  -123
  -130
  -138
  -146
  -153
  -161
  -170
  -179
  -187
  -196
  -207
  -216
  -227
  -238
  -249
  -262
  -274
  -288
  -302
  -317
Free cash flow, $m
  0
  -41
  -46
  -50
  -55
  -59
  -63
  -67
  -71
  -75
  -78
  -82
  -86
  -89
  -93
  -96
  -100
  -103
  -107
  -111
  -115
  -120
  -124
  -129
  -134
  -139
  -144
  -150
  -156
  -163
  -170
Issuance/(repayment) of debt, $m
  -1
  15
  15
  17
  18
  20
  21
  23
  24
  25
  27
  28
  29
  30
  32
  33
  34
  36
  37
  39
  40
  42
  43
  45
  47
  49
  51
  53
  55
  58
  60
Issuance/(repurchase) of shares, $m
  1
  40
  42
  46
  50
  54
  58
  61
  65
  68
  72
  75
  78
  81
  85
  88
  91
  94
  98
  101
  105
  109
  113
  117
  122
  127
  132
  137
  142
  148
  155
Cash from financing (excl. dividends), $m  
  0
  55
  57
  63
  68
  74
  79
  84
  89
  93
  99
  103
  107
  111
  117
  121
  125
  130
  135
  140
  145
  151
  156
  162
  169
  176
  183
  190
  197
  206
  215
Total cash flow (excl. dividends), $m
  0
  14
  11
  13
  14
  15
  16
  17
  18
  19
  20
  21
  22
  23
  24
  25
  26
  27
  28
  29
  30
  31
  32
  34
  35
  36
  38
  39
  41
  43
  45
Retained Cash Flow (-), $m
  -3
  -43
  -45
  -49
  -53
  -58
  -62
  -66
  -70
  -74
  -78
  -81
  -85
  -89
  -93
  -96
  -100
  -104
  -108
  -113
  -117
  -122
  -127
  -132
  -137
  -143
  -148
  -155
  -161
  -168
  -175
Prev. year cash balance distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  -29
  -33
  -37
  -40
  -43
  -46
  -49
  -52
  -55
  -58
  -61
  -63
  -66
  -69
  -72
  -75
  -78
  -81
  -84
  -87
  -91
  -94
  -98
  -102
  -106
  -111
  -115
  -120
  -125
  -131
Discount rate, %
 
  6.20
  6.51
  6.84
  7.18
  7.54
  7.91
  8.31
  8.72
  9.16
  9.62
  10.10
  10.60
  11.13
  11.69
  12.28
  12.89
  13.53
  14.21
  14.92
  15.67
  16.45
  17.27
  18.14
  19.04
  20.00
  21.00
  22.05
  23.15
  24.30
  25.52
PV of cash for distribution, $m
 
  -27
  -29
  -30
  -30
  -30
  -29
  -28
  -27
  -25
  -23
  -21
  -19
  -17
  -15
  -13
  -11
  -9
  -7
  -6
  -5
  -4
  -3
  -2
  -2
  -1
  -1
  -1
  0
  0
  0
Current shareholders' claim on cash, %
  100
  92.7
  86.8
  81.7
  77.2
  73.2
  69.7
  66.5
  63.7
  61.2
  58.9
  56.8
  54.9
  53.1
  51.5
  50.0
  48.6
  47.3
  46.1
  45.0
  43.9
  42.8
  41.9
  41.0
  40.1
  39.2
  38.4
  37.6
  36.9
  36.2
  35.5

FRP Holdings, Inc. is a holding company engaged in various real estate businesses. The Company conducts its business through its subsidiaries, FRP Maryland, Inc., FRP Development Corp. and Florida Rock Properties, Inc. The segments of the Company include leasing and management of warehouse and office building owned by the Company (the Asset Management Segment), leasing and management of mining royalty land owned by the Company (the Mining Royalty Lands Segment) and real property acquisition, entitlement, development and construction primarily for warehouse and office buildings (the Land Development and Construction Segment). The Company's Asset Management Segment owns leases and manages warehouse and office buildings. Its Mining Royalty Lands Segment owns several properties comprising approximately 15,000 acres under lease for mining rents or royalties. Its Land Development and Construction Segment owns and monitors the parcels of land that are in various stages of development.

FINANCIAL RATIOS  of  FRP Holdings (FRPH)

Valuation Ratios
P/E Ratio 252.7
Price to Sales 50.5
Price to Book 2.5
Price to Tangible Book
Price to Cash Flow 84.2
Price to Free Cash Flow 505.4
Growth Rates
Sales Growth Rate -73%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -82.1%
Cap. Spend. - 3 Yr. Gr. Rate -23.4%
Financial Strength
Quick Ratio 0
Current Ratio 0
LT Debt to Equity 18.1%
Total Debt to Equity 20.6%
Interest Coverage 0
Management Effectiveness
Return On Assets 0.8%
Ret/ On Assets - 3 Yr. Avg. 3%
Return On Total Capital 0.8%
Ret/ On T. Cap. - 3 Yr. Avg. 3.1%
Return On Equity 1%
Return On Equity - 3 Yr. Avg. 3.8%
Asset Turnover 0
Profitability Ratios
Gross Margin 60%
Gross Margin - 3 Yr. Avg. 59.8%
EBITDA Margin 50%
EBITDA Margin - 3 Yr. Avg. 62.7%
Operating Margin 40%
Oper. Margin - 3 Yr. Avg. 40.1%
Pre-Tax Margin 30%
Pre-Tax Margin - 3 Yr. Avg. 37.5%
Net Profit Margin 20%
Net Profit Margin - 3 Yr. Avg. 25.1%
Effective Tax Rate 33.3%
Eff/ Tax Rate - 3 Yr. Avg. 37.8%
Payout Ratio 0%

FRPH stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the FRPH stock intrinsic value calculation we used $10 million for the last fiscal year's total revenue generated by FRP Holdings. The default revenue input number comes from 2016 income statement of FRP Holdings. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our FRPH stock valuation model: a) initial revenue growth rate of 20% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 6.2%, whose default value for FRPH is calculated based on our internal credit rating of FRP Holdings, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of FRP Holdings.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of FRPH stock the variable cost ratio is equal to 60%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for FRPH stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for FRP Holdings.

Corporate tax rate of 27% is the nominal tax rate for FRP Holdings. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the FRPH stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for FRPH are equal to 2295%.

Life of production assets of 114.8 years is the average useful life of capital assets used in FRP Holdings operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for FRPH is equal to -30%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $199 million for FRP Holdings - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 9.985 million for FRP Holdings is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of FRP Holdings at the current share price and the inputted number of shares is $0.5 billion.

RELATED COMPANIES Price Int.Val. Rating
VMC Vulcan Materia 126.57 109.29  hold
CBG CBRE Group 45.20 39.85  hold
JLL Jones Lang LaS 158.23 388.66  str.buy
MMI Marcus&Millich 31.78 39.34  buy
XPO XPO Logistics 91.43 43.82  str.sell
ECHO Echo Global Lo 27.85 16.39  sell
PATI Patriot Transp 19.03 14.84  hold
LSTR Landstar Syste 111.00 183.29  str.buy

COMPANY NEWS

▶ FRP Holdings Inc to Host Earnings Call   [09:15AM  ACCESSWIRE]
▶ FRP Holdings posts 2Q profit   [Aug-04-17 08:37PM  Associated Press]
▶ Patriot Transportation Is a Forgotten Spinoff   [Jul-18-17 02:00PM  GuruFocus.com]
▶ ETFs with exposure to FRP Holdings, Inc. : June 13, 2017   [Jun-13-17 12:31PM  Capital Cube]
▶ FRP Holdings posts 2Q profit   [May-02-17 11:56AM  Associated Press]
▶ How FRP Holdings Inc (FRPH) Stacks Up Against Its Peers   [Dec-19-16 06:00AM  at Insider Monkey]
Financial statements of FRPH
Follow us on:   twitter   twitter   twitter   twitter

ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.