US · FIP
FTAI Infrastructure Inc.
- Sector
- Industrials · Conglomerates
- Headquarters
- New York City, NY 10105
- Website
- fipinc.com
Price · as of 2025-12-31
$5.72
Market cap 675.09M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $6.05 | +5.77% |
| Intrinsic Value(DCF) | $31.75 | +455.07% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $5.79 | $32.84 | |||
| 2021 | $8.12 | $0.00 | |||
| 2022 | $2.63 | $16.42 | $0.00 | $0.00 | $0.00 |
| 2023 | $5.18 | $16.76 | $0.00 | $0.00 | $0.00 |
| 2024 | $4.93 | $34.24 | $0.00 | $0.00 | $0.00 |
| 2025 | $6.35 | $6.05 | $1.28 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates FTAI Infrastructure Inc.'s (FIP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $6.05
- Current price
- $5.72
- AI upside
- +5.77%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$31.75
+455.07% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| FIP | FTAI Infrastructure Inc. | $5.72 | 675.09M | +6% | +455% | — | — | -2.81 | -5.00 | 1.46 | 2.00 | — | -1.32 | 0.00% | 0.00% | -51.82% | -119.01% | 0.00% | -6.41% | -0.55 | 0.00 | 0.25 | 0.22 | -1.01 | -1691.00% | 5159.00% | 2029.00% | -16.13% | -0.06 | -12.97% | 1.89% | -5.30% | 258.03% | — | -4.12 | 0.97 | -0.25 |
| ASPN | Aspen Aerogels, Inc. | $3.12 | 257.86M | +27,332% | -58% | — | +4,480% | — | 1.15 | 1.00 | -30.88 | — | 1.15 | 16.97% | -18.96% | -143.69% | 0.00% | -13.74% | 0.00% | 0.33 | -0.01 | 3.90 | 3.10 | 12.61 | -288824.00% | -4011.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | — | 20.32% | -3.75 | — | 0.71 | 1.73 |
| CODI | Compass Diversified | $7.49 | 563.52M | +327% | -61% | — | — | — | 1.25 | 0.29 | -19.30 | — | -0.41 | 43.47% | 2.28% | -12.08% | 0.00% | 1.33% | 0.00% | 4.25 | 0.24 | 2.42 | 0.77 | -14.79 | -142609.00% | 479.00% | -5887.00% | -9.29% | -0.02 | -1.60% | 0.00% | — | 302.26% | 55.37 | -46.14 | 1.26 | 0.39 |
| CRESW | Cresud S.A. Warrant 2021-… | $0.09 | 56.45M | — | — | +116% | +4,549% | — | — | — | — | — | — | 37.01% | 16.50% | 10.52% | 11.54% | 6.95% | 2.25% | 1.51 | 1.81 | 1.24 | 0.92 | 3.29 | 2989.00% | 2851.00% | -57750.00% | — | 0.10 | 3.46% | — | 90.90% | — | — | — | — | — |
| CRESY | Cresud Sociedad Anónima, … | $11.38 | 711.95M | +120% | +1,187% | -87% | +241% | 8.20 | 0.81 | 0.86 | 10.92 | — | 0.84 | 39.46% | 24.17% | 10.52% | 11.54% | 10.19% | 2.25% | 1.51 | 4.03 | 1.24 | 0.92 | 7.46 | -9987.00% | 2851.00% | -98537.00% | 13.39% | 0.15 | 6.41% | 11.09% | 90.90% | 13.17% | 8.03 | 16.81 | 1.94 | 0.58 |
| MATW | Matthews International Co… | $26.43 | 822.66M | +155% | -64% | — | -77% | -30.41 | 1.55 | 0.50 | 10.03 | — | -6.61 | 32.55% | 1.36% | -1.63% | -5.33% | 0.66% | -1.39% | 1.59 | 0.34 | 1.48 | 0.47 | 4.97 | -5907.00% | -1660.00% | -27428.00% | -7.98% | -0.07 | -4.85% | 4.40% | -133.90% | 15.00% | 72.66 | -24.86 | 0.99 | 1.88 |
| NX | Quanex Building Products … | $20.53 | 943.12M | -2% | -66% | — | — | -3.23 | 1.11 | 0.44 | -19.04 | — | -8.58 | 27.17% | -10.55% | -13.65% | -28.88% | -11.72% | -11.70% | 1.18 | -3.48 | 2.04 | 1.00 | -9.33 | -70333.00% | 4381.00% | 9769.00% | 12.63% | 0.59 | 6.18% | 1.84% | -5.90% | 8.00% | -8.18 | 15.52 | 0.86 | 1.29 |
| SNCY | Sun Country Airlines Hold… | $19.68 | 1.05B | +41% | -44% | -36% | -36% | 19.12 | 1.62 | 0.90 | 6.79 | — | 3.06 | 66.93% | 8.93% | 4.69% | 8.83% | 7.62% | 3.19% | 0.95 | 2.73 | 0.82 | 0.64 | 2.22 | 0.00% | 474.00% | -2853.00% | 8.32% | 0.35 | 8.46% | 0.00% | 0.00% | 10.77% | 13.59 | 16.28 | 1.21 | 1.55 |
About FTAI Infrastructure Inc.
FTAI Infrastructure Inc. focuses on acquiring, developing, and operating assets and businesses that represent infrastructure for customers in the transportation and energy industries. It operates a multi-modal crude oil and refined products terminal, and other related assets. The company also has a 1,630-acre deep-water port located along the Delaware River with an underground storage cavern, a multipurpose dock, a rail-to-ship transloading system, and multiple industrial development opportunities; and a 1,660-acre multi-modal port located along the Ohio River with rail, dock, and multiple industrial development opportunities, including a power plant under construction. In addition, it operates five freight railroads and one switching facility. FTAI Infrastructure Inc. was incorporated in 2021 and is based in New York, New York. FTAI Infrastructure Inc. (NasdaqGS : FIP) operates independently of Fortress Transportation and Infrastructure Investors LLC as of August 1, 2022.
- CEO
- Kenneth J. Nicholson
- Employees
- 670
- Beta
- 1.99
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($31.75 ÷ $5.72) − 1 = +455.07% (DCF, example).