US · FSV
FirstService Corporation
- Sector
- Real Estate · Real Estate - Services
- Headquarters
- Toronto, ON M5R 2A9
- Website
- firstservice.com
Price · as of 2025-12-31
$132.34
Market cap 7.2B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $80.13 | -39.45% |
| Intrinsic Value(DCF) | $62.21 | -52.99% |
| Graham-Dodd Method(GD) | $29.71 | -77.55% |
| Graham Formula(GF) | $43.58 | -67.07% |
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 | $2.30 | $48.29 | |||
| 2012 | $0.00 | $2.25 | |||
| 2013 | $0.00 | $0.00 | |||
| 2014 | $0.00 | $0.00 | |||
| 2015 | $37.89 | $39.99 | $0.00 | $0.00 | $11.42 |
| 2016 | $53.91 | $48.05 | $0.00 | $0.00 | $23.14 |
| 2017 | $66.99 | $57.70 | $417.26 | $0.00 | $33.23 |
| 2018 | $82.07 | $67.96 | $547.13 | $0.00 | $38.03 |
| 2019 | $97.44 | $49.88 | $836.73 | $0.00 | $0.00 |
| 2020 | $147.42 | $86.92 | $955.12 | $0.00 | $46.27 |
| 2021 | $130.75 | $88.02 | $1,079.42 | $3.75 | $75.82 |
| 2022 | $130.85 | $84.21 | $823.28 | $2.34 | $62.13 |
| 2023 | $164.87 | $80.65 | $1,031.39 | $0.00 | $69.41 |
| 2024 | $169.69 | $116.49 | $919.01 | $0.00 | $82.51 |
| 2025 | $155.52 | $80.13 | $254.69 | $29.71 | $43.58 |
AI valuation
Our deep-learning model estimates FirstService Corporation's (FSV) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $80.13
- Current price
- $132.34
- AI upside
- -39.45%
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
$62.21
-52.99% upside
Graham-Dodd
$29.71
-77.55% upside
Graham Formula
$43.58
-67.07% 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 |
| FSV | FirstService Corporation | $132.34 | 7.2B | -39% | -53% | -78% | -67% | 48.17 | 5.17 | 1.29 | 16.22 | 753.05 | -8.82 | 31.79% | 6.08% | 2.64% | 11.51% | 8.99% | 3.48% | 1.18 | 4.54 | 1.25 | 1.25 | 2.74 | 640.00% | 579.00% | 8731.00% | 4.55% | 0.52 | 12.11% | 0.70% | 33.70% | 0.70% | 25.48 | 26.42 | 1.55 | 3.46 |
| CBRE | CBRE Group, Inc. | $147.66 | 43.94B | -42% | -61% | -83% | -45% | 37.36 | 4.87 | 1.07 | 19.88 | 165.22 | -37.75 | 14.97% | 3.19% | 2.85% | 13.38% | 6.91% | 4.19% | 1.13 | 5.80 | 1.09 | 1.01 | 3.15 | 2261.00% | 1337.00% | -2004.00% | 2.76% | 0.13 | 7.95% | 0.00% | 0.00% | 2.24% | 39.68 | 43.04 | 1.27 | 3.17 |
| CWK | Cushman & Wakefield plc | $13.41 | 3.11B | +86% | -60% | -89% | -52% | 35.49 | 1.60 | 0.30 | 12.86 | — | -4.13 | 16.25% | 4.46% | 0.86% | 4.75% | 8.15% | 1.16% | 1.66 | 2.12 | 22.76 | 18.41 | 5.66 | -3214.00% | 891.00% | 7545.00% | 9.36% | 2.73 | 6.74% | 0.00% | 0.00% | 2.31% | 12.19 | 19.08 | 0.54 | 2.13 |
| FRPH | FRP Holdings, Inc. | $23.94 | 457.63M | +94% | -7% | +1% | -88% | 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 |
| FTHM | Fathom Holdings Inc. | $1.00 | 32.32M | +3,492% | +1,045% | — | — | -0.72 | 0.35 | 0.05 | -1.64 | — | 5.30 | 8.43% | -7.00% | -6.44% | -43.19% | -36.80% | -27.90% | 0.42 | -43.69 | 1.29 | 0.74 | -0.70 | -2721.00% | -291.00% | -3607.00% | -50.75% | -0.24 | -13.03% | 0.00% | 0.00% | 0.00% | -1.16 | -3.44 | 0.08 | 2.08 |
| HOUS | Anywhere Real Estate Inc. | $17.64 | 1.98B | -12% | -91% | — | — | -3.05 | 0.25 | 0.07 | 12.70 | -9.95 | -0.37 | 34.68% | 1.12% | -2.25% | -7.83% | 1.37% | -2.21% | 1.95 | 0.42 | 0.42 | 0.27 | 11.22 | 3068.00% | 99.00% | -7739.00% | 6.71% | 0.07 | 0.57% | 0.77% | -2.40% | 18.83% | 51.98 | 127.95 | 0.58 | 0.13 |
| JLL | Jones Lang LaSalle Incorp… | $315.55 | 14.95B | -36% | -60% | -55% | +1% | 18.75 | 1.98 | 0.57 | 13.13 | 41.54 | 6.98 | 99.03% | 4.49% | 3.03% | 11.10% | 9.68% | 4.58% | 0.45 | 10.93 | 7.49 | 7.49 | 2.06 | 4513.00% | 1145.00% | 6314.00% | 6.59% | 1.17 | 10.00% | 0.00% | 0.00% | 1.42% | 15.01 | 18.00 | 0.67 | 3.57 |
| MAYS | J.W. Mays, Inc. | $43.51 | 87.71M | +11% | -60% | -41% | — | -562.24 | 1.45 | 3.41 | 47.46 | — | 1.45 | 22.32% | -0.69% | -0.61% | -0.26% | -0.14% | -0.14% | 0.52 | — | 0.00 | 0.92 | 11.86 | -6620.00% | 406.00% | -11223.00% | 0.17% | 0.41 | 0.16% | 0.00% | 0.00% | 3.17% | -661.63 | 795.57 | 4.54 | 1.84 |
| MLP | Maui Land & Pineapple Com… | $16.45 | 324.77M | +527% | -47% | — | — | -52.37 | 11.67 | 33.47 | -64.86 | -38.09 | 11.67 | 34.40% | -63.59% | -63.91% | -21.78% | -27.62% | -16.00% | 0.10 | -9.24 | 1.35 | 1.30 | 0.61 | 13750.00% | 2450.00% | -2453.00% | -0.39% | 0.03 | -5.64% | 0.00% | 0.00% | 0.00% | -51.79 | -253.72 | 32.93 | 11.83 |
| MMI | Marcus & Millichap, Inc. | $26.41 | 1.03B | +63% | -49% | -42% | — | 58.91 | 1.71 | 1.37 | 53.93 | — | 1.84 | 37.70% | -1.82% | -0.25% | 2.84% | -1.38% | 2.06% | 0.13 | -17.74 | 2.55 | 2.20 | -5.26 | -8469.00% | 849.00% | 32472.00% | 5.70% | 0.55 | 14.80% | 0.00% | 0.00% | 1.40% | -62.50 | 14.58 | 1.13 | 4.59 |
| NYC | American Strategic Invest… | $8.10 | 21.65M | +1,355% | -51% | — | — | -0.18 | 0.29 | 0.40 | -4.07 | -0.94 | 0.31 | 31.89% | -196.87% | -228.34% | -90.59% | -21.06% | -23.41% | 4.71 | -6.22 | 2.29 | 1.79 | -3.83 | 1879.00% | -182.00% | -5386.00% | -21.34% | -0.22 | -0.92% | 0.00% | 0.00% | 217.88% | -3.45 | -79.04 | 6.79 | -2.36 |
| RMAX | RE/MAX Holdings, Inc. | $6.29 | 126.15M | +723% | +11% | +97% | -79% | 9.28 | 0.28 | 0.43 | 0.37 | 114.43 | 0.62 | 57.64% | 15.60% | 2.80% | 3.05% | 5.36% | 2.31% | 0.05 | 1.44 | 1.69 | 1.03 | -1.24 | 811.00% | -523.00% | -3682.00% | 26.88% | 0.29 | 5.77% | 0.40% | 3.70% | 378.68% | 0.63 | 0.85 | 0.10 | 0.78 |
| 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 FirstService Corporation
FirstService Corporation, together with its subsidiaries, provides residential property management and other essential property services to residential and commercial customers in the United States and Canada. The company operates in two segments, FirstService Residential and FirstService Brands. The FirstService Residential segment offers property management services for private residential communities, such as condominiums, co-operatives, homeowner associations, master-planned communities, active adult and lifestyle communities, and various other residential developments. This segment also provides a range of ancillary services, including on-site staffing for building engineering and maintenance, full-service swimming pool and amenity management, and security and concierge/front desk; and financial services comprising cash management, other banking transaction-related, and specialized property insurance brokerage. In addition, this segment offers energy management solutions and advisory services, and resale processing services. The FirstService Brands segment operates and provides essential property services to residential and commercial customers, through five franchise networks; and company-owned locations, including 20 California Closets, 12 Paul Davis Restoration, and 1 CertaPro Painters locations. It provides residential and commercial restoration, painting, and floor coverings design and installation services; custom-designed and installed closet, and home storage solutions; home inspection services; and fire protection and related services. This segment offers its services primarily under the Paul Davis Restoration, First Onsite Restoration, Century Fire Protection, CertaPro Painters, California Closets, Pillar to Post Home Inspectors, and Floor Coverings International brand names. FirstService Corporation was founded in 1989 and is headquartered in Toronto, Canada.
- CEO
- D. Scott Patterson
- Employees
- 30K
- Beta
- 0.93
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($62.21 ÷ $132.34) − 1 = -52.99% (DCF, example).