US · FRPH
FRP Holdings, Inc.
- Sector
- Real Estate · Real Estate - Services
- Headquarters
- Jacksonville, FL 32202
- Website
- frpdev.com
Price · as of 2024-12-31
$21.02
Market cap 457.63M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $46.37 | +120.6% |
| Intrinsic Value(DCF) | $22.19 | +5.57% |
| Graham-Dodd Method(GD) | $24.09 | +14.61% |
| Graham Formula(GF) | $2.94 | -86% |
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 |
|---|---|---|---|---|---|
| 2010 | $20.45 | $4.38 | |||
| 2011 | $24.16 | $20.49 | |||
| 2012 | $22.34 | $11.53 | |||
| 2013 | $14.03 | $13.91 | |||
| 2014 | $12.93 | $11.32 | |||
| 2015 | $11.38 | $0.00 | |||
| 2016 | |||||
| 2017 | $28.65 | $7.56 | $22.54 | $65.86 | |
| 2018 | $24.98 | $271.90 | $14.69 | $49.15 | $0.00 |
| 2019 | $22.33 | $208.38 | $15.27 | $22.96 | $12.71 |
| 2020 | $25.46 | $69.51 | $15.18 | $22.38 | $4.86 |
| 2021 | $28.28 | $44.75 | $17.51 | $28.57 | $58.68 |
| 2022 | $28.00 | $47.25 | $34.53 | $22.61 | $6.54 |
| 2023 | $30.68 | $38.25 | $38.12 | $23.41 | $5.20 |
| 2024 | $29.77 | $46.37 | $25.71 | $24.09 | $2.94 |
AI valuation
Our deep-learning model estimates FRP Holdings, Inc.'s (FRPH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $46.37
- Current price
- $21.02
- AI upside
- +120.6%
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
$22.19
+5.57% upside
Graham-Dodd
$24.09
+14.61% upside
Graham Formula
$2.94
-86% 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 |
| FRPH | FRP Holdings, Inc. | $21.02 | 457.63M | +121% | +6% | +15% | -86% | 87.04 | 1.33 | 13.46 | 26.90 | 406.18 | 1.33 | 91.77% | 28.02% | 15.28% | 1.54% | 2.00% | 0.90% | 0.42 | 3.72 | 15.45 | 15.32 | 1.37 | 2143.00% | 65.00% | -1209.00% | 5.16% | 2.93 | 6.52% | 0.00% | 0.00% | 0.00% | 50.62 | 20.44 | 14.18 | 2.32 |
| CMTG | Claros Mortgage Trust, In… | $2.39 | 335.12M | +916% | -62% | — | — | — | 0.21 | 1.61 | 306.54 | — | 0.21 | 38.26% | -224.83% | -242.53% | 0.00% | -8.02% | 0.00% | 2.05 | -13.67 | 1.80 | 1.79 | 276.35 | 11750.00% | 1815.00% | -13990.00% | -10.22% | -0.01 | -0.59% | 0.00% | — | 559.97% | -7.27 | -99.35 | 16.35 | -0.14 |
| FPH | Five Point Holdings, LLC | $5.52 | 391.76M | +686% | +14% | +192% | — | 5.53 | 0.47 | 3.57 | -65.02 | — | 0.52 | 48.38% | -6.72% | 64.50% | 8.91% | -0.69% | 2.24% | 0.61 | — | 4.02 | 4.02 | -11.88 | -5000.00% | -5376.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 20.41% | -65.02 | — | 4.37 | 0.52 |
| FPI | Farmland Partners Inc. | $13.04 | 585.67M | +361% | -46% | — | — | 18.27 | 1.25 | 11.05 | 15.85 | — | 1.25 | 64.35% | 44.18% | 60.46% | 6.70% | 3.78% | 3.97% | 0.35 | 2.39 | 537.08 | 523.54 | 3.31 | -4151.00% | -1039.00% | 795.00% | 3.02% | 101.91 | 2.86% | 11.06% | 202.10% | 17.68% | 31.59 | 41.79 | 13.96 | 2.12 |
| NLOP | Net Lease Office Properti… | $13.64 | 202.06M | +83% | -38% | — | +388% | -1.43 | 0.70 | 1.72 | -1.15 | -2.43 | 0.83 | 8.82% | 29.41% | -121.06% | -33.17% | 7.65% | -23.07% | 0.08 | 2.77 | 5.46 | 5.46 | 1.02 | 5874.00% | -1564.00% | -1078.00% | 30.98% | 2.93 | 13.91% | 0.00% | 0.00% | 116.80% | 3.11 | 1.71 | 0.91 | -0.16 |
| NREF | NexPoint Real Estate Fina… | $14.51 | 257.14M | +1,725% | -60% | — | +1,785% | 6.95 | 0.52 | 2.27 | 56.11 | 9.93 | 0.52 | 89.97% | 76.84% | 26.46% | 8.58% | 1.39% | 0.58% | 10.01 | 1.91 | 13.12 | 13.00 | 53.34 | 7000.00% | 16210.00% | -720.00% | 11.71% | 0.07 | 0.48% | 18.53% | 128.90% | 707.62% | 59.82 | 173.17 | 45.97 | 1.14 |
| OLP | One Liberty Properties, I… | $23.49 | 508.44M | +67% | -55% | — | -49% | 49.71 | 1.70 | 5.78 | 12.10 | 3429.91 | 1.78 | 80.23% | 55.10% | 33.59% | 3.43% | 7.14% | 1.38% | 1.37 | 2.56 | 2.27 | 2.27 | 5.07 | 145.00% | -9.00% | -1918.00% | 7.46% | 1.50 | 5.59% | 7.35% | 365.20% | 12.53% | 18.07 | 23.09 | 9.96 | 0.98 |
| PSTL | Postal Realty Trust, Inc. | $20.73 | 694.72M | +11% | -59% | — | -9% | 35.95 | 1.78 | 5.31 | 15.90 | 29.04 | 1.90 | 88.18% | 35.83% | 14.77% | 5.27% | 5.55% | 2.01% | 1.42 | 2.25 | 10.72 | 10.72 | 7.03 | 12381.00% | 2547.00% | 2226.00% | 7.39% | 69.87 | 6.09% | 6.05% | 217.30% | 6.05% | 26.56 | 24.28 | 9.52 | 0.91 |
| RC | Ready Capital Corporation | $1.85 | 305.12M | +1,782% | +223% | — | +11,158% | -1.98 | 0.45 | 30.29 | — | — | 0.51 | 100.00% | 0.00% | -1593.02% | -19.08% | 0.00% | -3.71% | 3.28 | 0.00 | — | — | — | -21794.00% | -9299.00% | -25489.00% | -6.18% | — | -0.59% | 24.87% | -49.20% | 181.32% | — | -131.20 | 245.67 | -0.01 |
| RMR | The RMR Group Inc. | $16.38 | 522.03M | +31% | -63% | — | — | 6.52 | 1.11 | 0.36 | 6.43 | — | 1.94 | 76.91% | 5.97% | 2.51% | 16.63% | 12.03% | 5.45% | 0.90 | 12.29 | 1.64 | 1.52 | 2.31 | -2536.00% | -2198.00% | 2536.00% | 28.59% | 0.64 | 24.87% | 12.03% | 78.50% | 12.39% | 9.43 | 5.46 | 0.56 | 2.66 |
| TCI | Transcontinental Realty I… | $35.21 | 304.19M | +513% | -3% | +183% | -93% | 37.20 | 0.30 | 5.53 | 11.47 | — | 0.30 | 39.54% | -12.90% | 13.10% | 0.80% | -0.50% | 0.63% | 0.22 | -0.76 | 14.24 | 13.16 | 5.63 | -145.00% | -481.00% | -10422.00% | 0.53% | 0.04 | 0.15% | 0.00% | 0.00% | 0.32% | -57.12 | 251.78 | 7.37 | 1.98 |
About FRP Holdings, Inc.
FRP Holdings, Inc. engages in the real estate businesses in the United States. The company operates through four segments: Asset Management, Mining Royalty Lands, Development, and Stabilized Joint Venture. The Asset Management segment owns, leases, and manages commercial properties. The Mining Royalty Lands segment owns various properties comprising approximately 15,000 acres under lease for mining rents or royalties primarily in Florida, Georgia, and Virginia. This segment also owns an additional 107 acres of investment property in Brooksville, Florida. The Development segment owns and monitors the use of parcels of land that are in various stages of development. The Stabilized Joint Venture segment owns, leases, and manages a 305-unit residential apartment building with approximately 14,430 square feet of first floor retail space; 264-unit residential apartment building with 6,758 square feet of retail space; and 294-unit garden-style apartment community located in Henrico County, Virginia that consists of 19 three-story apartment buildings containing 273,940 rentable square feet. FRP Holdings, Inc. was incorporated in 2014 and is based in Jacksonville, Florida.
- CEO
- John D. Baker
- Employees
- 19
- Beta
- 0.56
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($22.19 ÷ $21.02) − 1 = +5.57% (DCF, example).