Discounted Cash Flow
Invitation Homes 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 | $922.6m | $-78.2m | $246.3m | -8.5% | — |
| 2017 | $1.1b (14.3%) | $-105.3m (-34.6%) | $255.7m (3.8%) | -10.0% (-17.8%) | $-0.26 |
| 2018 | $1.7b (63.4%) | $-4.9m (95.3%) | $349.5m (36.7%) | -0.3% (97.1%) | $-0.01 (96.2%) |
| 2019 | $444.3m (-74.2%) | $145.5m (3052.4%) | $662.1m (89.4%) | 32.7% (11549.6%) | $0.27 (2800.0%) |
| 2020 | $1.8b (310.3%) | $196.2m (34.9%) | $696.7m (5.2%) | 10.8% (-67.1%) | $0.35 (29.6%) |
| 2021 | $2.0b (9.5%) | $261.4m (33.2%) | $907.7m (30.3%) | 13.1% (21.6%) | $0.45 (28.6%) |
| 2022 | $2.2b (12.1%) | $383.3m (46.6%) | $815.5m (-10.2%) | 17.1% (30.8%) | $0.63 (40.0%) |
| 2023 | $2.4b (8.7%) | $519.5m (35.5%) | $886.0m (8.6%) | 21.4% (24.7%) | $0.85 (34.9%) |
| 2024 | $2.6b (7.7%) | $453.9m (-12.6%) | $862.4m (-2.7%) | 17.3% (-18.8%) | $0.74 (-12.9%) |
| 2025 | $2.7b (4.2%) | $587.9m (29.5%) | $963.5m (11.7%) | 21.5% (24.3%) | $0.96 (29.7%) |
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.