Discounted Cash Flow
Independence 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 | $153.4m | $-9.8m | $-18.2m | -6.4% | $-0.19 |
| 2017 | $161.2m (5.1%) | $30.2m (408.2%) | $40.0m (319.6%) | 18.7% (393.2%) | $0.41 (315.8%) |
| 2018 | $191.2m (18.6%) | $26.3m (-13.0%) | $67.9m (70.0%) | 13.7% (-26.6%) | $0.30 (-26.8%) |
| 2019 | $203.2m (6.3%) | $45.9m (74.6%) | $74.8m (10.0%) | 22.6% (64.3%) | $0.51 (70.0%) |
| 2020 | $211.9m (4.3%) | $14.8m (-67.8%) | $74.9m (0.2%) | 7.0% (-69.1%) | $0.16 (-68.6%) |
| 2021 | $250.3m (18.1%) | $44.6m (201.9%) | $52.1m (-30.4%) | 17.8% (155.7%) | $0.41 (156.2%) |
| 2022 | $628.5m (151.2%) | $117.2m (163.0%) | $165.6m (217.9%) | 18.7% (4.7%) | $0.53 (29.3%) |
| 2023 | $661.0m (5.2%) | $-17.2m (-114.7%) | $115.5m (-30.2%) | -2.6% (-114.0%) | $-0.08 (-115.1%) |
| 2024 | $640.0m (-3.2%) | $39.3m (328.1%) | $141.5m (22.5%) | 6.1% (335.5%) | $0.17 (312.5%) |
| 2025 | $657.7m (2.8%) | $56.6m (43.9%) | $146.5m (3.6%) | 8.6% (40.1%) | $0.24 (41.2%) |
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.