Five Point Holdings, LLC (FPH) Annual Margin Report - Discounting Cash Flows
FPH
Five Point Holdings, LLC
FPH (NYSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Feb 23
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 156.1 110 110 237.9 211.7 42.69 224.4
Revenue Growth Rate 53.27% 0% -53.76% 12.37% 395.9% -80.97% 46.07%
Cost of Revenue 89.74 56.79 56.79 119.1 134 27.5 144.3
Gross Profit 66.39 53.23 53.23 118.8 77.74 15.2 80.1
Gross Margin 42.45% 48.38% 48.38% 49.94% 36.72% 35.6% 35.7%
Operating Income 7.18 -7.35 -7.39 67.55 26.17 -39.15 3.27
Operating Margin -10.48% -6.68% -6.71% 28.39% 12.36% -91.69% 1.46%
Net Income 42.8 70.97 70.97 68.3 55.39 -15.4 6.57
Net Margin 25.12% 64.5% 64.5% 28.71% 26.16% -36.08% 2.93%

Monetary values in USD

amounts except #

Average LTM
Feb 23
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 156.1 110 110 237.9 211.7 42.69 224.4
Cash From Operating Activities Margin -55.44% 23.2% 0% 48.75% 72.79% -441.1% -36.28%
Cash From Operating Activities 4.32 25.52 0 116 154.1 -188.3 -81.42
Free Cash Flow Margin -55.54% 23.11% 0% 48.41% 72.79% -441.2% -36.35%
Free Cash Flow 4.13 25.42 0 115.2 154.1 -188.4 -81.57
Depreciation and Amortization Margin 12.27% 4.78% 0% 8.14% 9.41% 39.69% 11.58%
Depreciation and Amortization 14.58 5.26 0 19.36 19.93 16.95 25.99
Capital Expenditure Margin -0.114% -0.089% 0% -0.34% -0.011% -0.176% -0.069%
Capital Expenditure -0.193 -0.098 0 -0.808 -0.023 -0.075 -0.154
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program