Discounted Cash Flow
Outfront Media 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 | $1.5b | $90.9m | $227.7m | 6.0% | $0.66 |
| 2017 | $1.5b (0.4%) | $125.8m (38.4%) | $178.5m (-21.6%) | 8.3% (37.8%) | $0.90 (36.4%) |
| 2018 | $1.6b (5.6%) | $107.9m (-14.2%) | $132.0m (-26.1%) | 6.7% (-18.8%) | $0.76 (-15.6%) |
| 2019 | $1.8b (11.0%) | $140.1m (29.8%) | $187.0m (41.7%) | 7.9% (17.0%) | $0.97 (27.6%) |
| 2020 | $1.2b (-30.6%) | $-61.0m (-143.5%) | $77.1m (-58.8%) | -4.9% (-162.8%) | $-0.56 (-157.7%) |
| 2021 | $1.5b (18.4%) | $35.6m (158.4%) | $25.0m (-67.6%) | 2.4% (149.3%) | $0.05 (108.9%) |
| 2022 | $1.8b (21.1%) | $147.9m (315.4%) | $164.3m (557.2%) | 8.3% (243.2%) | $0.84 (1580.0%) |
| 2023 | $1.8b (2.7%) | $-430.4m (-391.0%) | $167.4m (1.9%) | -23.6% (-383.3%) | $-2.66 (-416.7%) |
| 2024 | $1.8b (0.6%) | $258.2m (160.0%) | $221.1m (32.1%) | 14.1% (159.7%) | $1.54 (157.9%) |
| 2025 | $1.8b (0.0%) | $147.0m (-43.1%) | $218.8m (-1.0%) | 8.0% (-43.1%) | $0.83 (-46.1%) |
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.