Discounted Cash Flow
Tanger 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 | $1.0b | $193.7m | $478.6m | 18.7% | — |
| 2017 | $976.5m (-6.0%) | $139.6m (-27.9%) | $506.3m (5.8%) | 14.3% (-23.4%) | — |
| 2018 | $989.4m (1.3%) | $89.6m (-35.8%) | $516.6m (2.0%) | 9.1% (-36.6%) | — |
| 2019 | $956.7m (-3.3%) | $180.4m (101.2%) | $440.8m (-14.7%) | 18.9% (108.1%) | — |
| 2020 | $780.0m (-18.5%) | $-74.5m (-141.3%) | $329.6m (-25.2%) | -9.5% (-150.6%) | — |
| 2021 | $853.0m (9.4%) | $18.7m (125.1%) | $18.7m (-94.3%) | 2.2% (122.9%) | — |
| 2022 | $885.2m (3.8%) | $167.9m (799.0%) | $427.9m (2191.2%) | 19.0% (766.3%) | — |
| 2023 | $928.8m (4.9%) | $202.8m (20.8%) | $459.1m (7.3%) | 21.8% (15.1%) | — |
| 2024 | $1.1b (13.3%) | $201.4m (-0.7%) | $521.3m (13.5%) | 19.1% (-12.3%) | — |
| 2025 | $1.2b (10.5%) | $234.3m (16.3%) | $590.8m (13.3%) | 20.1% (5.2%) | — |
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.