Discounted Cash Flow
Broadstone Net Lease, 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 | $142.9m | $36.4m | $65.3m | 25.4% | — |
| 2017 | $181.6m (27.1%) | $54.8m (50.7%) | $91.3m (40.0%) | 30.2% (18.6%) | — |
| 2018 | $237.5m (30.8%) | $69.4m (26.6%) | $123.1m (34.7%) | 29.2% (-3.2%) | — |
| 2019 | $298.8m (25.8%) | $79.4m (14.4%) | $142.3m (15.6%) | 26.6% (-9.0%) | — |
| 2020 | $321.6m (7.6%) | $51.2m (-35.5%) | $168.2m (18.2%) | 15.9% (-40.1%) | $0.44 |
| 2021 | $382.9m (19.0%) | $102.4m (100.1%) | $243.3m (44.7%) | 26.8% (68.1%) | $0.67 (52.3%) |
| 2022 | $407.5m (6.4%) | $122.1m (19.2%) | $224.5m (-7.7%) | 30.0% (12.0%) | $0.72 (7.5%) |
| 2023 | $442.9m (8.7%) | $155.5m (27.3%) | $224.8m (0.1%) | 35.1% (17.2%) | $0.83 (15.3%) |
| 2024 | $431.8m (-2.5%) | $162.4m (4.5%) | $259.5m (15.4%) | 37.6% (7.2%) | $0.86 (3.6%) |
| 2025 | $454.1m (5.2%) | $96.5m (-40.6%) | $269.8m (4.0%) | 21.2% (-43.5%) | $0.51 (-40.7%) |
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.