Discounted Cash Flow
Hudson Pacific Properties, 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 | $639.6m | $27.2m | $219.6m | 4.3% | $0.26 |
| 2017 | $728.1m (13.8%) | $-0 (-100.0%) | $293.0m (33.4%) | -0.0% (-100.0%) | $0.44 (69.2%) |
| 2018 | $728.4m (0.0%) | $-169.0k | $65.5m (-77.7%) | -0.0% | $0.63 (43.2%) |
| 2019 | $818.2m (12.3%) | $2.0m (1279.9%) | $288.0m (340.0%) | 0.2% (1150.4%) | $0.28 (-55.6%) |
| 2020 | $805.0m (-1.6%) | $4.6m (129.2%) | $302.0m (4.9%) | 0.6% (133.0%) | $0.00 (-100.0%) |
| 2021 | $896.8m (11.4%) | $2.9m (-36.5%) | $314.9m (4.2%) | 0.3% (-43.0%) | $0.04 |
| 2022 | $1.0b (14.4%) | $5.0m (71.1%) | $252.8m (-19.7%) | 0.5% (49.5%) | $-0.39 (-1075.0%) |
| 2023 | $952.3m (-7.2%) | $-12.5m (-352.2%) | $-12.5m (-105.0%) | -1.3% (-371.8%) | $-1.36 (-248.7%) |
| 2024 | $842.1m (-11.6%) | $4.1m (132.4%) | $141.6m (1230.9%) | 0.5% (136.7%) | $-2.58 (-89.7%) |
| 2025 | $831.1m (-1.3%) | $3.2m (-20.0%) | $98.9m (-30.1%) | 0.4% (-18.9%) | $-12.81 (-396.5%) |
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.