Discounted Cash Flow
JBG Smith Properties 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 | $439.3m | $62.0m | $159.5m | 14.1% | $0.62 |
| 2017 | $474.6m (8.0%) | $-71.8m (-215.8%) | $74.2m (-53.5%) | -15.1% (-207.2%) | $-0.70 (-212.9%) |
| 2018 | $644.2m (35.7%) | $39.9m (155.6%) | $188.2m (153.7%) | 6.2% (141.0%) | $0.31 (144.3%) |
| 2019 | $647.8m (0.6%) | $65.6m (64.2%) | $174.0m (-7.5%) | 10.1% (63.3%) | $0.48 (54.8%) |
| 2020 | $602.7m (-7.0%) | $-62.3m (-195.0%) | $169.0m (-2.9%) | -10.3% (-202.1%) | $-0.49 (-202.1%) |
| 2021 | $634.4m (5.2%) | $-79.3m (-27.2%) | $217.6m (28.8%) | -12.5% (-20.9%) | $-0.63 (-28.6%) |
| 2022 | $605.8m (-4.5%) | $85.4m (207.7%) | $-148.7m (-168.3%) | 14.1% (212.8%) | $0.70 (211.1%) |
| 2023 | $604.2m (-0.3%) | $-80.0m (-193.7%) | $-150.4m (-1.1%) | -13.2% (-193.9%) | $-0.78 (-211.4%) |
| 2024 | $547.3m (-9.4%) | $-143.5m (-79.5%) | $-88.6m (41.1%) | -26.2% (-98.1%) | $-1.65 (-111.5%) |
| 2025 | $498.6m (-8.9%) | $-139.1m (3.1%) | $-49.0m (44.7%) | -27.9% (-6.4%) | $-2.09 (-26.7%) |
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.