Discounted Cash Flow
Alexanders Inc. REIT
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $226.9m | $86.5m | $130.8m | 38.1% | $16.91 |
| 2017 | $230.6m (1.6%) | $80.5m (-6.9%) | $123.4m (-5.7%) | 34.9% (-8.4%) | $15.74 (-6.9%) |
| 2018 | $232.8m (1.0%) | $32.8m (-59.2%) | $73.5m (-40.4%) | 14.1% (-59.6%) | $6.42 (-59.2%) |
| 2019 | $226.3m (-2.8%) | $60.1m (82.9%) | $126.1m (71.4%) | 26.5% (88.1%) | $11.74 (82.9%) |
| 2020 | $199.1m (-12.0%) | $41.9m (-30.2%) | $78.1m (-38.1%) | 21.1% (-20.7%) | $8.19 (-30.2%) |
| 2021 | $206.1m (3.5%) | $132.9m (217.0%) | $118.5m (51.7%) | 64.5% (206.2%) | $25.94 (216.7%) |
| 2022 | $205.8m (-0.2%) | $57.6m (-56.6%) | $102.5m (-13.4%) | 28.0% (-56.6%) | $11.24 (-56.7%) |
| 2023 | $225.0m (9.3%) | $102.4m (77.7%) | $109.1m (6.4%) | 45.5% (62.6%) | $19.97 (77.7%) |
| 2024 | $226.4m (0.6%) | $43.4m (-57.6%) | $54.1m (-50.4%) | 19.2% (-57.8%) | $8.46 (-57.6%) |
| 2025 | $213.2m (-5.8%) | $28.2m (-35.0%) | $73.4m (35.7%) | 13.2% (-31.0%) | $5.50 (-35.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.