Discounted Cash Flow
Brandywine Realty Trust 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 | $525.5m | $40.2m | $168.8m | 7.6% | $0.19 |
| 2017 | $520.5m (-0.9%) | $120.8m (200.7%) | $182.0m (7.8%) | 23.2% (203.6%) | $0.66 (247.4%) |
| 2018 | $544.3m (4.6%) | $136.3m (12.8%) | $52.2m (-71.3%) | 25.0% (7.9%) | $0.76 (15.2%) |
| 2019 | $580.4m (6.6%) | $34.3m (-74.9%) | $234.2m (348.9%) | 5.9% (-76.4%) | $0.19 (-75.0%) |
| 2020 | $534.9m (-7.9%) | $305.5m (791.6%) | $225.8m (-3.6%) | 57.1% (867.6%) | $1.77 (831.6%) |
| 2021 | $486.8m (-9.0%) | $12.3m (-96.0%) | $12.3m (-94.6%) | 2.5% (-95.6%) | $0.07 (-96.0%) |
| 2022 | $506.1m (4.0%) | $53.8m (338.0%) | $-53.7m (-537.0%) | 10.6% (321.3%) | $0.31 (342.9%) |
| 2023 | $514.7m (1.7%) | $-196.8m (-465.6%) | $20.8m (138.8%) | -38.2% (-459.5%) | $-1.15 (-471.0%) |
| 2024 | $505.5m (-1.8%) | $-195.9m (0.4%) | $51.4m (146.8%) | -38.8% (-1.4%) | $-1.14 (0.9%) |
| 2025 | $484.5m (-4.2%) | $-178.2m (9.0%) | $3.3m (-93.6%) | -36.8% (5.1%) | $-1.03 (9.6%) |
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.