Discounted Cash Flow
MID America Apartment Communities 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 | $1.1b | $224.4m | $484.0m | 19.9% | — |
| 2017 | $1.5b (35.9%) | $340.5m (51.8%) | $-47.6m (-109.8%) | 22.3% (11.7%) | — |
| 2018 | $1.6b (2.8%) | $231.0m (-32.2%) | $9.3m (119.6%) | 14.7% (-34.0%) | — |
| 2019 | $1.6b (4.4%) | $366.6m (58.7%) | $-9.4m (-200.8%) | 22.3% (52.0%) | — |
| 2020 | $1.7b (2.3%) | $264.0m (-28.0%) | $32.6m (447.0%) | 15.7% (-29.6%) | — |
| 2021 | $1.8b (6.0%) | $550.7m (108.6%) | $55.9m (71.7%) | 31.0% (96.8%) | — |
| 2022 | $2.0b (13.6%) | $654.8m (18.9%) | $-312.2m (-658.3%) | 32.4% (4.7%) | — |
| 2023 | $2.1b (6.4%) | $567.8m (-13.3%) | $-336.4m (-7.7%) | 26.4% (-18.5%) | — |
| 2024 | $2.2b (2.0%) | $527.5m (-7.1%) | $-318.6m (5.3%) | 24.1% (-8.9%) | — |
| 2025 | $2.2b (0.8%) | $446.9m (-15.3%) | $-351.0m (-10.2%) | 20.2% (-16.0%) | — |
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.