Discounted Cash Flow
Piedmont 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 | $555.7m | $99.7m | $235.8m | 17.9% | $0.74 |
| 2017 | $574.2m (3.3%) | $133.6m (33.9%) | $242.8m (3.0%) | 23.3% (29.6%) | $0.92 (24.3%) |
| 2018 | $526.0m (-8.4%) | $130.3m (-2.4%) | $202.9m (-16.4%) | 24.8% (6.5%) | $1.00 (8.7%) |
| 2019 | $533.2m (1.4%) | $229.3m (76.0%) | $208.5m (2.8%) | 43.0% (73.6%) | $1.82 (82.0%) |
| 2020 | $535.0m (0.3%) | $232.7m (1.5%) | $193.3m (-7.3%) | 43.5% (1.1%) | $1.85 (1.6%) |
| 2021 | $528.7m (-1.2%) | $-1.2m (-100.5%) | $242.2m (25.3%) | -0.2% (-100.5%) | $-0.01 (-100.5%) |
| 2022 | $563.8m (6.6%) | $146.8m (12834.6%) | $93.9m (-61.2%) | 26.0% (12042.7%) | $1.19 (12000.0%) |
| 2023 | $577.8m (2.5%) | $-48.4m (-133.0%) | $51.9m (-44.7%) | -8.4% (-132.2%) | $-0.39 (-132.8%) |
| 2024 | $570.3m (-1.3%) | $-79.1m (-63.4%) | $-14.0m (-126.9%) | -13.9% (-65.5%) | $-0.64 (-64.1%) |
| 2025 | $565.0m (-0.9%) | $-83.6m (-5.8%) | $-16.7m (-19.1%) | -14.8% (-6.8%) | $-0.67 (-4.7%) |
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.