Discounted Cash Flow
Franklin Street Properties Corp. /Ma/ REIT
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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 | $249.9m | $8.4m | $57.0m | 3.4% | $0.08 |
| 2017 | $272.6m (9.1%) | $-15.9m (-290.3%) | $41.7m (-26.7%) | -5.8% (-274.5%) | $-0.15 (-287.5%) |
| 2018 | $268.9m (-1.4%) | $13.1m (182.0%) | $29.1m (-30.2%) | 4.9% (183.1%) | $0.12 (180.0%) |
| 2019 | $269.1m (0.1%) | $6.5m (-50.5%) | $11.2m (-61.7%) | 2.4% (-50.5%) | $0.06 (-50.0%) |
| 2020 | $245.8m (-8.6%) | $32.6m (403.7%) | $-9.5m (-184.8%) | 13.3% (451.3%) | $0.30 (400.0%) |
| 2021 | $209.4m (-14.8%) | $92.7m (184.3%) | $-28.5m (-200.6%) | 44.3% (233.8%) | $0.87 (190.0%) |
| 2022 | $165.6m (-20.9%) | $1.1m (-98.8%) | $-39.7m (-39.4%) | 0.7% (-98.5%) | $0.01 (-98.9%) |
| 2023 | $145.7m (-12.0%) | $-48.1m (-4497.6%) | $-13.8m (65.3%) | -33.0% (-5098.5%) | $-0.47 (-4800.0%) |
| 2024 | $120.1m (-17.6%) | $-52.7m (-9.6%) | $-16.2m (-17.8%) | -43.9% (-32.9%) | $-0.51 (-8.5%) |
| 2025 | $107.2m (-10.8%) | $-45.0m (14.7%) | $-12.7m (22.0%) | -42.0% (4.4%) | $-0.43 (15.7%) |
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.