image
Real Estate - Real Estate - Services - NASDAQ - US
$ 1.28
-0.781 %
$ 35.6 M
Market Cap
-1.28
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one FTHM stock under the worst case scenario is HIDDEN Compared to the current market price of 1.28 USD, Fathom Holdings Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one FTHM stock under the base case scenario is HIDDEN Compared to the current market price of 1.28 USD, Fathom Holdings Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one FTHM stock under the best case scenario is HIDDEN Compared to the current market price of 1.28 USD, Fathom Holdings Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart FTHM

image
$2.0$2.0$1.8$1.8$1.6$1.6$1.4$1.4$1.2$1.2$1.0$1.0$0.8$0.8$0.6$0.615 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
335 M REVENUE
-2.91%
-23.5 M OPERATING INCOME
-0.90%
-21.6 M NET INCOME
10.02%
-4.69 M OPERATING CASH FLOW
55.66%
3.3 M INVESTING CASH FLOW
276.77%
1.24 M FINANCING CASH FLOW
-89.34%
93.1 M REVENUE
1.52%
-4.42 M OPERATING INCOME
51.06%
-5.65 M NET INCOME
9.45%
-5.73 M OPERATING CASH FLOW
-1708.52%
-815 K INVESTING CASH FLOW
54.65%
7.33 M FINANCING CASH FLOW
286.92%
Balance Sheet Fathom Holdings Inc.
image
Current Assets 25 M
Cash & Short-Term Investments 7.13 M
Receivables 7.15 M
Other Current Assets 10.7 M
Non-Current Assets 50.4 M
Long-Term Investments 0
PP&E 5.64 M
Other Non-Current Assets 44.8 M
9.45 %9.48 %14.17 %7.47 %59.43 %Total Assets$75.4m
Current Liabilities 19.4 M
Accounts Payable 4.3 M
Short-Term Debt 10.2 M
Other Current Liabilities 4.89 M
Non-Current Liabilities 11.3 M
Long-Term Debt 8.61 M
Other Non-Current Liabilities 2.73 M
14.02 %33.15 %15.93 %28.03 %8.87 %Total Liabilities$30.7m
EFFICIENCY
Earnings Waterfall Fathom Holdings Inc.
image
Revenue 335 M
Cost Of Revenue 307 M
Gross Profit 28.3 M
Operating Expenses 51.7 M
Operating Income -23.5 M
Other Expenses -1.89 M
Net Income -21.6 M
350m350m300m300m250m250m200m200m150m150m100m100m50m50m00(50m)(50m)335m(307m)28m(52m)(23m)2m(22m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
8.43% GROSS MARGIN
8.43%
-7.00% OPERATING MARGIN
-7.00%
-6.44% NET MARGIN
-6.44%
-48.29% ROE
-48.29%
-28.62% ROA
-28.62%
-33.84% ROIC
-33.84%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Fathom Holdings Inc.
image
00(2m)(2m)(4m)(4m)(6m)(6m)(8m)(8m)(10m)(10m)(12m)(12m)(14m)(14m)(16m)(16m)2018201820192019202020202021202120222022202320232024202420252025
Net Income -21.6 M
Depreciation & Amortization 5.42 M
Capital Expenditures -3.24 M
Stock-Based Compensation 8.84 M
Change in Working Capital 10.5 M
Others 13 M
Free Cash Flow -7.93 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Fathom Holdings Inc.
image
FTHM has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Fathom Holdings Inc.
image
Sold
0-3 MONTHS
9.29 K USD 1
3-6 MONTHS
2.56 K USD 2
6-9 MONTHS
0 USD 0
9-12 MONTHS
285 K USD 2
Bought
0 USD 0
0-3 MONTHS
600 K USD 2
3-6 MONTHS
241 K USD 5
6-9 MONTHS
285 K USD 1
9-12 MONTHS
7. News
Fathom Nickel Engages Geotech Ltd. To Plan a VTEM(TM) Plus Survey at The South Albert Lake Project Area CALGARY, AB / ACCESS Newswire / June 4, 2025 / Fathom Nickel Inc. (CSE:FNI)(FSE:6Q5)(OTCQB:FNICF) (the " Company " or " Fathom ") is pleased to announce that it has engaged and is in discussions with Geotech Ltd. to plan a VTEM™ Plus (Versatile Time Domain Electromagnetic) airborne geophysical survey over the southwest corner of the Albert Lake Property (the "South Albert Lake Property Area") in north-central Saskatchewan (Figures 1 & 2). accessnewswire.com - 2 weeks ago
Fathom Nickel Announces the Closing of the Second and Final Tranche of Private Placement NOT FOR DISTRIBUTION TO UNITED STATES NEWSWIRE SERVICES OR FOR DISSEMINATION IN THE UNITED STATES. ANY FAILURE TO COMPLY WITH THIS RESTRICTION MAY CONSTITUTE A VIOLATION OF U.S. SECURITIES LAWS. accessnewswire.com - 3 weeks ago
Fathom Holdings (FTHM) Moves to Buy: Rationale Behind the Upgrade Fathom Holdings (FTHM) has been upgraded to a Zacks Rank #2 (Buy), reflecting growing optimism about the company's earnings prospects. This might drive the stock higher in the near term. zacks.com - 3 weeks ago
Join Fathom Holdings' Exclusive Live Investor Webinar and Q&A Session on May 20 CARY, N.C. , May 16, 2025 /PRNewswire/ -- Fathom Holdings, Inc. (Nasdaq: FTHM) ("Fathom"; or the "Company"), a national, technology-driven, end-to-end real estate services platform integrating residential brokerage, mortgage, title, and SaaS offerings for brokerages and agents, is pleased to invite investors to a webinar on May 20, 2025, at 4:15 p.m. ET. The exclusive event, hosted by RedChip Companies, will feature Fathom's CEO, Marco Fregenal. prnewswire.com - 1 month ago
Fathom Holdings (FTHM) Reports Q1 Loss, Tops Revenue Estimates Fathom Holdings (FTHM) came out with a quarterly loss of $0.18 per share versus the Zacks Consensus Estimate of a loss of $0.13. This compares to loss of $0.31 per share a year ago. zacks.com - 1 month ago
Fathom Holdings, Inc. (FTHM) Q1 2025 Earnings Call Transcript Fathom Holdings, Inc. (NASDAQ:FTHM ) Q1 2025 Earnings Conference Call May 13, 2025 5:00 PM ET Company Participants Paul Kuntz - Director, Communications at RedChip Companies, Inc. Marco Fregenal - Chief Executive Officer Daniel Weinmann - VP of Finance Conference Call Participants Darren Aftahi - Roth Capital Partners Operator Good day, everyone, and welcome to the Fathom Holdings, Inc., First Quarter 2025 Conference Call. At this time, all participants have been placed on a listen-only mode and we will open the floor for your questions and comments after the presentation. seekingalpha.com - 1 month ago
Fathom Holdings Reports First Quarter 2025 Results – Fathom achieved a 32% year-over-year revenue increase in the first quarter, beating analyst expectations by 12% – CARY, N.C. , May 13, 2025 /PRNewswire/ -- Fathom Holdings Inc. (Nasdaq: FTHM) ("Fathom" or the "Company"), a national, technology-driven, end-to-end real estate services platform integrating residential brokerage, mortgage, title, and SaaS offerings for brokerages and agents, today reported financial results for the first quarter ended March 31, 2025. prnewswire.com - 1 month ago
Fathom Holdings Sets First Quarter 2024 Conference Call for Tuesday, May 13, 2025, at 5:00 p.m. ET CARY, N.C. , May 6, 2025 /PRNewswire/ -- Fathom Holdings Inc. (Nasdaq: FTHM) ("Fathom" or the "Company"), a national, technology-driven, end-to-end real estate services platform integrating residential brokerage, mortgage, title, and SaaS offerings for brokerages and agents, will hold a conference call on Tuesday, May 13, 2025, at 5:00 p.m. Eastern time (2:00 p.m. prnewswire.com - 1 month ago
Fathom Nickel Announces the Closing of the First Tranche of Private Placement Calgary, Alberta--(Newsfile Corp. - May 2, 2025) - Fathom Nickel Inc. (CSE: FNI) (FSE: 6Q5) (OTCQB: FNICF) (the "Company" or "Fathom") is pleased to announce that it has closed the first tranche of its non-brokered offering of units (the "Offering") previously announced on April 10, 2025. As part of this initial closing, the Company issued 35,902,500 units (the "Units") at a price of $0.03 per Unit for gross proceeds of $1,077,075. newsfilecorp.com - 1 month ago
Fathom Announces Amendment to Upsized Financing Calgary, Alberta--(Newsfile Corp. - April 17, 2025) - Further to its April 10, 2025, press release, Fathom Nickel Inc. (CSE: FNI) (FSE: 6Q5) (OTCQB: FNICF) (the "Company" or "Fathom") announces that it has amended the upsized financing (the "Amended Upsized Financing") which was initially expected to close on April 21, 2025. The Amended Upsized Financing has been amended due to two factors: The April 21st closing date was initially chosen to accommodate the participation of certain strategic investors. newsfilecorp.com - 2 months ago
Fathom Nickel Announces Upsizing of Previously Announced Private Placement to $1.5 Million, Including Strategic Participation by Crescat Capital LLC Calgary, Alberta--(Newsfile Corp. - April 10, 2025) -  Fathom Nickel Inc. (CSE: FNI) (FSE: 6Q5) (OTCQB: FNICF) (the "Company" or "Fathom") is pleased to announce that, based on strong demand for its previously announced non-brokered private placement financing (announced March 3, 2025), the Company has upsized the gross proceeds from C$705,000 to up to C$1,500,000 (the "Upsized Offering"). All other terms of the Upsized Offering remain unchanged: the Upsized Offering will consist of units (the "Units") at $0.03 per Unit of the Company. newsfilecorp.com - 2 months ago
Fathom Holdings Announces Launch of "Elevate" Agent Concierge and Growth Program – Company Offers Unmatched Concierge-Level Service for Agents, With the Goal of Driving Agent Productivity and Accelerating Scalable Revenue Growth – CARY, N.C. , April 2, 2025 /PRNewswire/ -- Fathom Holdings Inc. (Nasdaq: FTHM) ("Fathom" or the "Company"), a national, technology-driven, end-to-end real estate services platform integrating residential brokerage, mortgage, title, and SaaS offerings for brokerages and agents, today announced the launch of its highly anticipated Elevate program for Fathom Realty. prnewswire.com - 2 months ago
8. Profile Summary

Fathom Holdings Inc. FTHM

image
COUNTRY US
INDUSTRY Real Estate - Services
MARKET CAP $ 35.6 M
Dividend Yield 0.00%
Description Fathom Holdings Inc. provides cloud-based real estate brokerage services in the South, Atlantic, Southwest, and Western parts of the United States. It operates through three segments: Real Estate Brokerage, Mortgage, and Technology. The Real Estate Brokerage segment provides real estate brokerage services. The Mortgage segment offers residential loan origination and underwriting services. The Technology segment provides Software as a Service solutions and data mining for third party customers to develop its intelliAgent platform for use by the company's real estate agents. The company operates a real estate services platform that integrates residential brokerage, mortgage, title, and insurance services, as well as supporting software called intelliAgent. It offers access to various properties for sale or lease through its FathomRealty.com website to buyers, sellers, landlords, and tenants. Its intelliAgent real estate technology platform provides a suite of brokerage and agent level tools, technology, business processes, business intelligence and reporting, training, customer relationship management, social media marketing and other marketing, and marketing repository services, as well as marketplace for add-on services and third-party technology. The company's brands include Fathom Realty, Dagley Insurance, Encompass Lending, intelliAgent, LiveBy, Real Results, Verus Title, and Cornerstone. Fathom Holdings Inc. was founded in 2010 and is headquartered in Cary, North Carolina.
Contact 2000 Regency Parkway Drive, Cary, NC, 27518 https://www.fathomrealty.com
IPO Date July 31, 2020
Employees 270
Officers Mr. Marco Fregenal Chief Executive Officer, President, Principal Financial Officer, Principal Accounting Officer & Director Ms. Monica Schroeder President of Verus Title, Inc. Mr. Joshua Harley Founder & Chief Evangelist Mr. Jon Gwin Chief Revenue Officer Ms. Samantha Giuggio President of Fathom Realty & Chief Operating Officer