Discounted Cash Flow
Netstreit Corp. 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) |
|---|---|---|---|---|---|
| 2020 | $33.7m | $688.0k | $688.0k | 2.0% | $0.01 |
| 2021 | $59.1m (75.3%) | $3.0m (342.7%) | $28.5m (4044.8%) | 5.2% (152.5%) | $0.09 (608.7%) |
| 2022 | $96.3m (62.8%) | $8.1m (166.5%) | $48.2m (68.9%) | 8.4% (63.7%) | $0.17 (100.3%) |
| 2023 | $131.9m (37.0%) | $6.8m (-15.8%) | $6.8m (-85.8%) | 5.2% (-38.5%) | $0.11 (-38.4%) |
| 2024 | $162.8m (23.4%) | $-11.9m (-274.6%) | $85.7m (1152.9%) | -7.3% (-241.5%) | $-0.16 (-245.9%) |
| 2025 | $195.0m (19.8%) | $6.9m (157.8%) | $6.9m (-91.9%) | 3.5% (148.3%) | $0.08 (154.1%) |
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.