FrontView REIT, Inc.

FVR

FVRFrontView REIT, Inc. US flag

New York Stock Exchange

21.17

USD

-0.05

- -

479.54MMarket Cap

Profitability (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-0.75	-0.16	-0.38	-0.46
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	79.84	77.29	76.01	85.69	85.43
EBITDA Margin (%)	68.23	75.7	62.36	67.8	71.14
Operating Margin (%)	19.35	19.63	8.08	18.07	16.59
Incremental Operating Margin (%)	- -	21.21	-46.69	3.51	16.15
Pretax Margin (%)	-8.31	-12.14	-29.33	-30.27	-7.8
Profit Margin (%)	-8.25	-11.21	-2.28	-19.76	-5.73
Net Income to Common Margin (%)	-8.25	-11.21	-2.28	-19.76	-5.73
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-450.45	-249.26	-111.5	-0.24	-227.5
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	288	299	454	281	329
ST Debt	- -	- -	- -	- -	- -
LT Debt	288	299	454	281	329
Total Debt/EBITDA	12.45	9.91	15.08	27.36	6.91
Net Debt/EBITDA	10.29	7.96	14.11	25.43	6.32
Total Debt/EBIT	43.91	38.2	116.35	102.65	29.63
Net Debt/EBIT	36.3	30.7	108.91	95.42	27.11
EBITDA to Interest Expense	2.47	2.42	1.64	2.98	2.64
EBITDA-CapEx/Interest Expense	2.46	2.42	1.63	2.98	2.64
EBIT to Interest Expense	0.7	0.63	0.21	0.79	0.62
Interest Expense	9	12	18	3	18
Common Equity/Total Assets	- -	- -	- -	-0.81	-3.27
Long-Term Debt/Equity (%)	130.92	137.56	230.31	53.81	66.65
Long-Term Debt/Capital (%)	100	100	100	59.53	81.6
Long-Term Debt/Total Assets (%)	51.45	47.69	58.79	34.23	38.47
Total Debt/Equity (%)	130.92	137.56	230.31	53.81	66.65
Total Debt/Capital (%)	100	100	100	59.53	81.6
Total Debt/Total Assets (%)	51.45	47.69	58.79	34.23	38.47
Net Debt to Equity	108.22	110.55	215.58	50.02	60.97
Net Debt/Capital (%)	92.95	93.17	96.06	55.94	77.25
EBITDA	23	30	30	10	48
EBITDA-CapEx	23	30	30	10	48
Operating Income (Loss)	7	8	4	3	11

Liquidity (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	3.58	3.37	0.66	0.29	0.42
Current Ratio	4.73	4.18	1.68	1.23	1.2
Quick Ratio	4.41	4	1.2	0.9	0.8
CFO/Avg Current Liab	- -	2.19	1.16	0.15	1.67
Common Equity/Total Assets	- -	- -	- -	-0.81	-3.27
Long-Term Debt/Equity (%)	130.92	137.56	230.31	53.81	66.65
Long-Term Debt/Capital (%)	100	100	100	59.53	81.6
Long-Term Debt/Total Assets (%)	51.45	47.69	58.79	34.23	38.47
Total Debt/Equity (%)	130.92	137.56	230.31	53.81	66.65
Total Debt/Capital (%)	100	100	100	59.53	81.6
Total Debt/Total Assets (%)	51.45	47.69	58.79	34.23	38.47
CFO/Total Liabilities	4.94	5.64	3	0.9	11.66
CFO/CapEx	279.86	- -	207.52	- -	3,511
Altman's Z-Score	0.21	0.22	0.12	0.66	0.58

Working Capital (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	21.3	31.23	8.18	27.27
Days Sales Outstanding	- -	17.14	11.69	44.61	13.38
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	0.88	0.79	0.12	0.39
Accounts Payable Turnover Days	- -	413.86	462.4	2,969.62	943.36
Cash Conversion Cycle	- -	-396.73	-450.71	-2,925.01	-929.97
Inventory to Cash Days	- -	17.14	11.69	44.61	13.38
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	313	292
- Cash & Cash Equivalents	32	41	12	5	14
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	198	102
+ Total Debt	288	299	454	281	329
Enterprise Value	256	258	442	788	709
Total Capital	288	299	454	472	403
Total Debt/Capital (%)	100	100	100	59.53	81.6
Total Debt / EV	1.12	1.16	1.03	0.36	0.46
EV/Sales	7.56	6.47	9.16	51.93	10.6
EV/EBITDA	11.07	8.54	14.69	76.59	14.9
EV/EBIT	39.05	32.95	113.37	287.42	63.9
EV/Cash Flow to Firm	9.54	7.03	12.28	124.79	11.55
EV/Free Cash Flow to Firm	9.52	7.03	12.25	124.79	11.55
Diluted Market Cap	- -	- -	- -	313	411
Diluted Enterprise Value	256	258	442	788	828
EV per Share	17.1	17.22	29.53	45.55	35.88
TTM Sales	34	40	48	15	67
TTM EBITDA	23	30	30	10	48
TTM Operating Income	7	8	4	3	11
TTM Cash Flow to Firm	27	37	36	6	61
TTM Free Cash Flow to Firm	27	37	36	6	61

Multiples (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	116.75	9.75
EV/EBIT	39.05	32.95	113.37	287.42	63.9
Enterprise Value	256	258	442	788	709
Low Price	- -	- -	- -	17.8	10.61
EV/Sales	7.56	6.47	9.16	51.93	10.6
EV/EBITDA	11.07	8.54	14.69	76.59	14.9
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-109.14	-71.25
Price/Earnings High	- -	- -	- -	-114	-94.94
Price/Earnings Low	- -	- -	- -	-102.7	-54.74
Price/Book Value	- -	- -	- -	-47.06	-10.44
Price/Book Value Average	- -	- -	- -	-49.1	-9.77
Price/Book Value High	- -	- -	- -	-51.29	-13.02
Price/Book Value Low	- -	- -	- -	-46.21	-7.51
Price/Tangible Book Value	- -	- -	- -	0.77	0.74
Price/Tangible Book Value Average	- -	- -	- -	0.8	0.69
Price/Tangible Book Value High	- -	- -	- -	0.84	0.92
Price/Tangible Book Value Low	- -	- -	- -	0.75	0.53
Price/Sales	- -	- -	- -	20.67	4.36
Price/Sales Average	- -	- -	- -	21.57	4.08
Price/Sales High	- -	- -	- -	22.53	5.44
Price/Sales Low	- -	- -	- -	20.3	3.13
Price/Cash Flow	- -	- -	- -	116.75	6.92
Price/Cash Flow Average	- -	- -	- -	121.82	6.48
Price/Cash Flow High	- -	- -	- -	127.25	8.63
Price/Cash Flow Low	- -	- -	- -	114.63	4.98
Price/Free Cash Flow Average	- -	- -	- -	121.82	9.12
Price/Free Cash Flow High	- -	- -	- -	127.25	12.15
Price/Free Cash Flow Low	- -	- -	- -	114.63	7.01
EV/Sales Average	7.56	6.47	9.16	52.83	10.32
EV/Sales High	7.56	6.47	9.16	53.79	11.67
EV/Sales Low	7.56	6.47	9.16	51.55	9.37
EV/EBITDA Average	11.07	8.54	14.69	77.92	14.5
EV/EBITDA High	11.07	8.54	14.69	79.33	16.41
EV/EBITDA Low	11.07	8.54	14.69	76.04	13.18
EV/EBIT Average	39.05	32.95	113.37	292.38	62.21
EV/EBIT High	39.05	32.95	113.37	297.7	70.38
EV/EBIT Low	39.05	32.95	113.37	285.33	56.51
Last Price	- -	- -	- -	18.13	14.76
High Price	- -	- -	- -	19.76	18.4
Enterprise Value Average	256	258	442	801	690
Enterprise Value High	256	258	442	816	781
Enterprise Value Low	256	258	442	782	627

Profitability (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-0.75	-0.16	-0.38	-0.46
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	79.84	77.29	76.01	85.69	85.43
EBITDA Margin (%)	68.23	75.7	62.36	67.8	71.14
Operating Margin (%)	19.35	19.63	8.08	18.07	16.59
Incremental Operating Margin (%)	- -	21.21	-46.69	3.51	16.15
Pretax Margin (%)	-8.31	-12.14	-29.33	-30.27	-7.8
Profit Margin (%)	-8.25	-11.21	-2.28	-19.76	-5.73
Net Income to Common Margin (%)	-8.25	-11.21	-2.28	-19.76	-5.73
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-450.45	-249.26	-111.5	-0.24	-227.5
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	288	299	454	281	329
ST Debt	- -	- -	- -	- -	- -
LT Debt	288	299	454	281	329
Total Debt/EBITDA	12.45	9.91	15.08	27.36	6.91
Net Debt/EBITDA	10.29	7.96	14.11	25.43	6.32
Total Debt/EBIT	43.91	38.2	116.35	102.65	29.63
Net Debt/EBIT	36.3	30.7	108.91	95.42	27.11
EBITDA to Interest Expense	2.47	2.42	1.64	2.98	2.64
EBITDA-CapEx/Interest Expense	2.46	2.42	1.63	2.98	2.64
EBIT to Interest Expense	0.7	0.63	0.21	0.79	0.62
Interest Expense	9	12	18	3	18
Common Equity/Total Assets	- -	- -	- -	-0.81	-3.27
Long-Term Debt/Equity (%)	130.92	137.56	230.31	53.81	66.65
Long-Term Debt/Capital (%)	100	100	100	59.53	81.6
Long-Term Debt/Total Assets (%)	51.45	47.69	58.79	34.23	38.47
Total Debt/Equity (%)	130.92	137.56	230.31	53.81	66.65
Total Debt/Capital (%)	100	100	100	59.53	81.6
Total Debt/Total Assets (%)	51.45	47.69	58.79	34.23	38.47
Net Debt to Equity	108.22	110.55	215.58	50.02	60.97
Net Debt/Capital (%)	92.95	93.17	96.06	55.94	77.25
EBITDA	23	30	30	10	48
EBITDA-CapEx	23	30	30	10	48
Operating Income (Loss)	7	8	4	3	11

Liquidity (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	3.58	3.37	0.66	0.29	0.42
Current Ratio	4.73	4.18	1.68	1.23	1.2
Quick Ratio	4.41	4	1.2	0.9	0.8
CFO/Avg Current Liab	- -	2.19	1.16	0.15	1.67
Common Equity/Total Assets	- -	- -	- -	-0.81	-3.27
Long-Term Debt/Equity (%)	130.92	137.56	230.31	53.81	66.65
Long-Term Debt/Capital (%)	100	100	100	59.53	81.6
Long-Term Debt/Total Assets (%)	51.45	47.69	58.79	34.23	38.47
Total Debt/Equity (%)	130.92	137.56	230.31	53.81	66.65
Total Debt/Capital (%)	100	100	100	59.53	81.6
Total Debt/Total Assets (%)	51.45	47.69	58.79	34.23	38.47
CFO/Total Liabilities	4.94	5.64	3	0.9	11.66
CFO/CapEx	279.86	- -	207.52	- -	3,511
Altman's Z-Score	0.21	0.22	0.12	0.66	0.58

Working Capital (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	21.3	31.23	8.18	27.27
Days Sales Outstanding	- -	17.14	11.69	44.61	13.38
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	0.88	0.79	0.12	0.39
Accounts Payable Turnover Days	- -	413.86	462.4	2,969.62	943.36
Cash Conversion Cycle	- -	-396.73	-450.71	-2,925.01	-929.97
Inventory to Cash Days	- -	17.14	11.69	44.61	13.38
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	313	292
- Cash & Cash Equivalents	32	41	12	5	14
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	198	102
+ Total Debt	288	299	454	281	329
Enterprise Value	256	258	442	788	709
Total Capital	288	299	454	472	403
Total Debt/Capital (%)	100	100	100	59.53	81.6
Total Debt / EV	1.12	1.16	1.03	0.36	0.46
EV/Sales	7.56	6.47	9.16	51.93	10.6
EV/EBITDA	11.07	8.54	14.69	76.59	14.9
EV/EBIT	39.05	32.95	113.37	287.42	63.9
EV/Cash Flow to Firm	9.54	7.03	12.28	124.79	11.55
EV/Free Cash Flow to Firm	9.52	7.03	12.25	124.79	11.55
Diluted Market Cap	- -	- -	- -	313	411
Diluted Enterprise Value	256	258	442	788	828
EV per Share	17.1	17.22	29.53	45.55	35.88
TTM Sales	34	40	48	15	67
TTM EBITDA	23	30	30	10	48
TTM Operating Income	7	8	4	3	11
TTM Cash Flow to Firm	27	37	36	6	61
TTM Free Cash Flow to Firm	27	37	36	6	61

Multiples (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	116.75	9.75
EV/EBIT	39.05	32.95	113.37	287.42	63.9
Enterprise Value	256	258	442	788	709
Low Price	- -	- -	- -	17.8	10.61
EV/Sales	7.56	6.47	9.16	51.93	10.6
EV/EBITDA	11.07	8.54	14.69	76.59	14.9
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-109.14	-71.25
Price/Earnings High	- -	- -	- -	-114	-94.94
Price/Earnings Low	- -	- -	- -	-102.7	-54.74
Price/Book Value	- -	- -	- -	-47.06	-10.44
Price/Book Value Average	- -	- -	- -	-49.1	-9.77
Price/Book Value High	- -	- -	- -	-51.29	-13.02
Price/Book Value Low	- -	- -	- -	-46.21	-7.51
Price/Tangible Book Value	- -	- -	- -	0.77	0.74
Price/Tangible Book Value Average	- -	- -	- -	0.8	0.69
Price/Tangible Book Value High	- -	- -	- -	0.84	0.92
Price/Tangible Book Value Low	- -	- -	- -	0.75	0.53
Price/Sales	- -	- -	- -	20.67	4.36
Price/Sales Average	- -	- -	- -	21.57	4.08
Price/Sales High	- -	- -	- -	22.53	5.44
Price/Sales Low	- -	- -	- -	20.3	3.13
Price/Cash Flow	- -	- -	- -	116.75	6.92
Price/Cash Flow Average	- -	- -	- -	121.82	6.48
Price/Cash Flow High	- -	- -	- -	127.25	8.63
Price/Cash Flow Low	- -	- -	- -	114.63	4.98
Price/Free Cash Flow Average	- -	- -	- -	121.82	9.12
Price/Free Cash Flow High	- -	- -	- -	127.25	12.15
Price/Free Cash Flow Low	- -	- -	- -	114.63	7.01
EV/Sales Average	7.56	6.47	9.16	52.83	10.32
EV/Sales High	7.56	6.47	9.16	53.79	11.67
EV/Sales Low	7.56	6.47	9.16	51.55	9.37
EV/EBITDA Average	11.07	8.54	14.69	77.92	14.5
EV/EBITDA High	11.07	8.54	14.69	79.33	16.41
EV/EBITDA Low	11.07	8.54	14.69	76.04	13.18
EV/EBIT Average	39.05	32.95	113.37	292.38	62.21
EV/EBIT High	39.05	32.95	113.37	297.7	70.38
EV/EBIT Low	39.05	32.95	113.37	285.33	56.51
Last Price	- -	- -	- -	18.13	14.76
High Price	- -	- -	- -	19.76	18.4
Enterprise Value Average	256	258	442	801	690
Enterprise Value High	256	258	442	816	781
Enterprise Value Low	256	258	442	782	627

Shares Outstanding	15	15	15	17	22
Diluted Weighted Avg Shares	15	15	15	17	28
Basic Weighted Avg Shares	15	15	15	17	20
Revenue per Share	2.26	2.66	3.22	0.88	3.39
EBITDA per Share	1.54	2.01	2.01	0.59	2.41
Operating Income per Share	0.44	0.52	0.26	0.16	0.56
Basic EPS, GAAP	-0.19	-0.3	-0.07	-0.17	-0.19
Basic EPS from Cont Ops	-0.19	-0.36	-0.97	-0.28	-0.28
Diluted EPS, GAAP	-0.19	-0.3	-0.07	-0.17	-0.14
Diluted EPS from Cont Ops	-0.19	-0.36	-0.97	-0.28	-0.2
Dividend per Share	0.9	1.05	1.11	- -	0.84
Cash Flow per Share	1.12	1.54	1.15	0.16	2.13
Free Cash Flow per Basic Share	1.12	1.54	1.14	0.16	2.13
Cash & Equivalents per Share	2.13	2.74	0.77	0.29	0.68
Book Value per Share	- -	- -	- -	-0.39	-1.41
Tangible Book Value per Share	7.12	7.1	5.18	23.59	19.93

FrontView REIT, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)