Discounted Cash Flow
First Industrial 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 | $378.0m | $121.2m | $173.3m | 32.1% | $1.05 |
| 2017 | $396.4m (4.9%) | $201.5m (66.2%) | $191.1m (10.3%) | 50.8% (58.5%) | $1.70 (61.9%) |
| 2018 | $404.0m (1.9%) | $163.2m (-19.0%) | $210.5m (10.1%) | 40.4% (-20.5%) | $1.31 (-22.9%) |
| 2019 | $426.0m (5.5%) | $238.8m (46.3%) | $245.5m (16.6%) | 56.1% (38.7%) | $1.89 (44.3%) |
| 2020 | $448.0m (5.2%) | $196.0m (-17.9%) | $240.4m (-2.1%) | 43.7% (-22.0%) | $1.53 (-19.0%) |
| 2021 | $476.3m (6.3%) | $271.0m (38.3%) | $266.9m (11.0%) | 56.9% (30.1%) | $2.09 (36.6%) |
| 2022 | $539.9m (13.4%) | $359.1m (32.5%) | $410.9m (54.0%) | 66.5% (16.9%) | $2.72 (30.1%) |
| 2023 | $614.0m (13.7%) | $274.8m (-23.5%) | $304.8m (-25.8%) | 44.8% (-32.7%) | $2.08 (-23.5%) |
| 2024 | $669.6m (9.1%) | $287.6m (4.6%) | $352.5m (15.7%) | 42.9% (-4.1%) | $2.17 (4.3%) |
| 2025 | $727.1m (8.6%) | $247.4m (-13.9%) | $461.3m (30.9%) | 34.0% (-20.7%) | $1.87 (-13.8%) |
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.