Discounted Cash Flow
Franklin BSP Realty Trust, 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 | $56.2m | $30.0m | $35.0m | 53.3% | $0.95 |
| 2017 | $57.2m (1.7%) | $33.8m (12.6%) | $8.4m (-76.1%) | 59.0% (10.7%) | $1.06 (11.6%) |
| 2018 | $82.3m (43.8%) | $52.8m (56.4%) | $7.1m (-15.0%) | 64.2% (8.7%) | $1.44 (35.8%) |
| 2019 | $108.0m (31.3%) | $83.9m (58.9%) | $45.4m (539.2%) | 77.7% (21.0%) | $1.60 (11.1%) |
| 2020 | $117.6m (8.9%) | $54.7m (-34.8%) | $115.3m (154.2%) | 46.5% (-40.1%) | $0.90 (-43.8%) |
| 2021 | $4.8m (-96.0%) | $25.7m (-53.1%) | $146.5m (27.0%) | 540.1% (1060.3%) | $-0.18 (-120.0%) |
| 2022 | $9.7m (102.9%) | $14.4m (-43.9%) | $14.4m (-90.1%) | 149.5% (-72.3%) | $-0.38 (-111.1%) |
| 2023 | $17.0m (76.3%) | $145.2m (906.3%) | $197.4m (1267.8%) | 853.2% (470.8%) | $1.42 (473.7%) |
| 2024 | $22.8m (34.2%) | $95.9m (-34.0%) | $57.2m (-71.0%) | 419.6% (-50.8%) | $0.82 (-42.3%) |
| 2025 | $29.6m (29.7%) | $82.3m (-14.2%) | $291.6m (409.5%) | 277.6% (-33.8%) | $0.65 (-20.7%) |
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.