Ftai Infrastructure Inc. (FIP) intrinsic value & 10-year financials
Ftai Infrastructure Inc. (FIP) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 7 fiscal years revenue grew 48.9% a year to $502.5M, with an average return on invested capital of -8.5%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $2.42
- Market cap
- $278.8M
- Revenue (FY2025)
- $502.5M
- Revenue growth (7-yr CAGR)
- 48.9%
- ROIC (10-yr avg)
- -8.5%
- Free cash flow (FY2025)
- -$398.5M
FIP 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $502.5M | -$152.1M | -$2.26 | -$398.5M | — | -5.4% |
| FY2024 | $331.5M | -$266.1M | -$2.72 | -$94.8M | — | -14.4% |
| FY2023 | $320.5M | -$159.8M | -$1.79 | -$93.5M | — | -8.7% |
| FY2022 | $262.0M | -$187.5M | -$1.73 | -$259.8M | — | -9.4% |
| FY2021 | $120.2M | -$106.3M | -$0.80 | -$202.6M | — | -4.8% |
| FY2020 | $68.6M | -$71.7M | -$0.56 | -$294.4M | — | -8.1% |
| FY2019 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
FTAI Infrastructure Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
FTAI Infrastructure Inc. has historically struggled to out-earn its cost of capital, averaging just -8.5% ROIC.
FTAI Infrastructure Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, FTAI Infrastructure Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-75.07 per share.