stockrow
Friday 6 November 2026
Export STHO’s income statement to Excel — free account
Star Holdings
STHO Real Estate Real Estate Services
Star Holdings' revenue for fiscal 2025 (year ended December 2025) was $110.1 million, down 2.78% from fiscal 2024.
- Revenue
- −54.0%
- EPS
- +216.3%
- Free cash flow
- −263.1%
- Total debt
- −14.9%
Quarter to June 2026, against a year earlier
7.62
0.05
+0.66%
Follow STHO
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | 272 | 124 | 123 | 113 | 110 | 94 | (20.2%) | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | 20.24 | 8.65 | 10.27 | 14.44 | 28.79 | 29.66 | +8.5 pt | ||||||
| EBT | — | — | — | — | — | 85 | (36) | (196) | (88) | (71) | 4 | n/m | ||||||
| EBT margin, % | — | — | — | — | — | 31.30 | (29.26) | (159.52) | (77.99) | (64.23) | 4.29 | (95.5) pt | ||||||
| Net income | — | — | — | — | — | 63 | (36) | (196) | (88) | (71) | 4 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | 20.43 | 9.32 | 9.24 | 8.51 | 8.40 | 7.76 | (19.9%) | |||||
| Earnings | — | — | — | — | — | 4.71 | (2.73) | (14.74) | (6.51) | (4.90) | 1.21 | n/m | ||||||
| Cash flow | — | — | — | — | — | 0.64 | (2.05) | (1.41) | (2.35) | (0.89) | (1.15) | n/m | ||||||
| Capex | — | — | — | — | — | 21.43 | 5.78 | 4.12 | 0.88 | (0.63) | 1.05 | n/m | ||||||
| Free cash flow | — | — | — | — | — | 22.07 | 3.73 | 2.72 | (1.47) | (1.52) | (0.10) | n/m | ||||||
| Book value | — | — | — | — | — | 0.00 | 72.99 | 32.57 | 25.90 | 20.28 | 23.42 | n/m | ||||||
| Shares, m | — | — | — | — | — | 13 | 13 | 13 | 13 | 13 | 13 | (0.4%) | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.31 | 0.0 | |||||
| P/S | — | — | — | — | — | 2.15 | 2.15 | 1.61 | 1.14 | 0.98 | 0.98 | 1.6 | ||||||
| P/B | — | — | — | — | — | 0.27 | 0.27 | 0.46 | 0.38 | 0.41 | 0.33 | 0.4 | ||||||
| EV/Sales | — | — | — | — | — | (0.58) | (0.58) | 0.20 | 0.55 | 1.28 | 0.58 | 0.2 | ||||||
| EV/FCF | — | — | — | — | — | (1.45) | (1.45) | 0.67 | (3.17) | (7.11) | (42.87) | (2.5) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | 9 | (27) | (19) | (31) | (12) | (14) | n/m | |||||
| Capex | — | — | — | — | — | 285 | 77 | 55 | 12 | (8) | 13 | n/m | ||||||
| Free cash flow | — | — | — | — | — | 294 | 50 | 36 | (20) | (20) | (1) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | 645 | 346 | 289 | 244 | 293 | (27.7%) | |||||
| Net debt | — | — | — | — | — | — | (338) | (174) | (68) | 34 | (38) | n/m | ||||||
| Shareholders’ equity | — | — | — | — | — | — | 972 | 434 | 345 | 266 | 283 | (35.1%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | 0.00 | (7.23) | (23.45) | (13.58) | (10.90) | 2.52 | (10.9) pt | |||||
| ROIC | — | — | — | — | — | 0.00 | (0.50) | (6.77) | (2.05) | 2.49 | 2.28 | +2.5 pt | ||||||
| ROE | — | — | — | — | — | 0.00 | 0.00 | (27.93) | (22.28) | (21.04) | 4.79 | (21.0) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 86 | 74 | 72 | — | (8.5%) | |||||
| Revenue/emp, $m | — | — | — | — | — | 0.00 | 0.00 | 1.43 | 1.53 | 1.53 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Star Holdings vs peers in Real Estate Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| CHCI Comstock Holding Companies, Inc. | $191.4M | 7.6× | 4.3× | +34.09% (above 0%: growing) | +20.00% (above 0%: growing) | +93.19% (above 0%: growing) | 15.40% | 9.34% | Compare |
| DOUG Douglas Elliman Inc. | $142.7M | 6.0× | 17.2× | +4.45% (above 0%: growing) | n/m | +2,005.57% (above 0%: growing) | 20.88% | (1.21%) | Compare |
| SRG Seritage Growth Properties | $94.6M | — (loss-making) | 10.8× | −59.72% (below 0%: shrinking) | n/m | +10.60% (above 0%: growing) | 38.90% | (253.84%) | Compare |
| STHO Star Holdings | $91.5M | 6.3× | — | −53.96% (below 0%: shrinking) | n/m | −263.07% (below 0%: shrinking) | 27.41% | 9.47% | |
| MAYS J. W. Mays, Inc. | $88.7M | — (loss-making) | — (loss-making) | −5.98% (below 0%: shrinking) | n/m | −125.91% (below 0%: shrinking) | 26.59% | (6.67%) | Compare |
| ASPS Altisource Portfolio Solutions S.A. | $65.4M | — (loss-making) | — (loss-making) | +23.89% (above 0%: growing) | n/m | +317.79% (above 0%: growing) | 23.35% | 1.47% | Compare |
| RFL Rafael Holdings, Inc. | $55.3M | — (loss-making) | — (loss-making) | −30.29% (below 0%: shrinking) | n/m | +19.32% (above 0%: growing) | 94.67% | (3,993.03%) | Compare |
| EUDA EUDA Health Holdings Limited | $44.4M | — (loss-making) | 11.1× | — | n/m | −881.74% (below 0%: shrinking) | 26.92% | 0.00% | Compare |
| OMH Ohmyhome Limited | $28.2M | — | — | — | — | +88.25% (above 0%: growing) | — | — | Compare |
| Median of peers | $77.0M | — | 11.0× | −0.77% | — | +53.78% | 26.59% | (1.21%) |