Discounted Cash Flow
Four Corners Property 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 | $124.0m | $156.8m | $-12.3m | 126.4% | $2.75 |
| 2017 | $133.2m (7.4%) | $71.4m (-54.5%) | $-16.2m (-31.2%) | 53.6% (-57.6%) | $1.18 (-57.1%) |
| 2018 | $143.6m (7.8%) | $82.4m (15.4%) | $-187.4m (-1059.1%) | 57.4% (7.0%) | $1.29 (9.3%) |
| 2019 | $160.2m (11.6%) | $72.6m (-11.9%) | $-100.5m (46.4%) | 45.3% (-21.0%) | $1.06 (-17.8%) |
| 2020 | $170.9m (6.7%) | $77.3m (6.5%) | $-139.1m (-38.4%) | 45.2% (-0.2%) | $1.08 (1.9%) |
| 2021 | $199.4m (16.6%) | $85.6m (10.7%) | $-146.0m (-5.0%) | 42.9% (-5.1%) | $1.12 (3.7%) |
| 2022 | $29.6m (-85.2%) | $97.8m (14.2%) | $-154.3m (-5.7%) | 330.5% (670.0%) | $1.20 (7.1%) |
| 2023 | $30.7m (3.9%) | $95.3m (-2.5%) | $165.1m (207.0%) | 310.3% (-6.1%) | $1.08 (-10.0%) |
| 2024 | $30.9m (0.7%) | $100.5m (5.4%) | $144.1m (-12.7%) | 324.7% (4.7%) | $1.07 (-0.9%) |
| 2025 | $31.5m (1.8%) | $112.4m (11.8%) | $192.3m (33.4%) | 356.9% (9.9%) | $1.09 (1.9%) |
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.