Discounted Cash Flow
Brixmor Property Group 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 | $1.3b | $-2.5m | $567.2m | -0.2% | $0.92 |
| 2017 | $1.3b (0.6%) | $-76.0k (97.0%) | $551.9m (-2.7%) | -0.0% (97.0%) | $0.99 (6.8%) |
| 2018 | $1.2b (-3.8%) | $-0 (100.0%) | $541.7m (-1.9%) | -0.0% (100.0%) | $1.21 (23.1%) |
| 2019 | $1.2b (-5.4%) | $-0 | $528.7m (-2.4%) | -0.0% | $0.92 (-24.0%) |
| 2020 | $1.1b (-9.8%) | $121.2m | $443.1m (-16.2%) | 11.5% | $0.41 (-55.7%) |
| 2021 | $1.2b (9.4%) | $270.2m (123.0%) | $552.2m (24.6%) | 23.4% (103.8%) | $0.91 (122.6%) |
| 2022 | $1.2b (5.7%) | $-0 (-100.0%) | $566.4m (2.6%) | -0.0% (-100.0%) | $1.18 (30.0%) |
| 2023 | $1.2b (2.2%) | $-0 | $588.8m (4.0%) | -0.0% | $1.01 (-14.2%) |
| 2024 | $1.3b (3.2%) | $-2.0k | $624.7m (6.1%) | -0.0% | $1.12 (10.4%) |
| 2025 | $1.4b (6.7%) | $-27.0k (-1250.0%) | $652.0m (4.4%) | -0.0% (-1164.8%) | $1.26 (12.3%) |
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.