$5.78
+2.5%JFB Construction Holdings operates as a commercial and residential real estate construction and development company. The company operates through segments: Commercial Construction, Residential Construction, and Real Estate Development. The Commercial Construction segment undertakes various projects, such as office buildings, retail centers, hospitality establishments, and industrial facilities; ground-up commercial buildings, including site evaluation, aiding in architectural design and engineering, and construction of the building; and franchise business buildouts comprising restaurants, retail stores, fitness centers, and service-oriented businesses. The Residential Construction Segment undertakes residential construction and development projects, including home remodels, luxury single-family homes, equestrian facilities, and multi-family units. The Real Estate Development segment engages in the acquisition, development, and sale of real estate properties. The company was founded in 2014 and is based in Lantana, Florida.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -$5.9M | -$2.9M | -$1.5M | -$736.9K | -$368.4K | -$184.2K | -$92.1K | -$46.1K | -$23.0K | -$11.5K |
| Maintenance CapEx | -$22.7K | -$11.3K | -$5.7K | -$2.8K | -$1.4K | -$709 | -$354 | -$177 | -$89 | -$44 |
| Owner Earnings | -$5.9M | -$3.0M | -$1.5M | -$739.7K | -$369.9K | -$184.9K | -$92.5K | -$46.2K | -$23.1K | -$11.6K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$5.5M | -$2.5M | -$1.2M | -$543.7K | -$251.7K | -$116.5K | -$54.0K | -$25.0K | -$11.6K | -$5.4K |
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.