Discounted Cash Flow
Postal Realty Trust, Inc. REIT
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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) |
|---|---|---|---|---|---|
| 2018 | $7.7m | $-12.2k | $2.7m | -0.2% | — |
| 2019 | $11.3m (46.9%) | $-4.3k (64.3%) | $2.9m (4.8%) | -0.0% (75.7%) | $-0.30 |
| 2020 | $24.7m (118.6%) | $288.5k (6754.3%) | $288.5k (-89.9%) | 1.2% (3144.4%) | $-0.09 (69.5%) |
| 2021 | $39.9m (61.9%) | $-501.0k (-273.6%) | $-501.0k (-273.6%) | -1.3% (-207.3%) | $0.19 (304.3%) |
| 2022 | $53.3m (33.5%) | $-890.0k (-77.6%) | $-890.0k (-77.6%) | -1.7% (-33.0%) | $0.26 (37.0%) |
| 2023 | $63.7m (19.5%) | $-874.0k (1.8%) | $-874.0k (1.8%) | -1.4% (17.8%) | $0.23 (-11.1%) |
| 2024 | $76.4m (19.9%) | $-1.7m (-97.4%) | $-1.7m (-97.4%) | -2.3% (-64.7%) | $0.37 (62.1%) |
| 2025 | $95.8m (25.5%) | $-3.9m (-128.9%) | $-3.9m (-128.9%) | -4.1% (-82.5%) | $0.74 (101.6%) |
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.