Discounted Cash Flow
SL Green Realty 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) |
|---|---|---|---|---|---|
| 2016 | $1.9b | $249.9m | $222.8m | 13.4% | $2.35 |
| 2017 | $1.5b (-18.9%) | $101.4m (-59.4%) | $213.1m (-4.3%) | 6.7% (-50.0%) | $0.88 (-62.6%) |
| 2018 | $1.2b (-18.8%) | $247.3m (143.9%) | $187.1m (-12.2%) | 20.1% (200.4%) | — |
| 2019 | $1.2b (0.9%) | $270.4m (9.4%) | $123.5m (-34.0%) | 21.8% (8.3%) | — |
| 2020 | $1.1b (-15.0%) | $371.1m (37.2%) | $554.2m (348.8%) | 35.2% (61.5%) | $4.88 |
| 2021 | $844.0m (-19.8%) | $449.8m (21.2%) | $256.0m (-53.8%) | 53.3% (51.2%) | $6.57 (34.6%) |
| 2022 | $826.7m (-2.0%) | $-78.1m (-117.4%) | $276.1m (7.9%) | -9.4% (-117.7%) | $-1.49 (-122.7%) |
| 2023 | $913.7m (10.5%) | $-564.6m (-623.1%) | $229.5m (-16.9%) | -61.8% (-554.3%) | $-9.12 (-512.1%) |
| 2024 | $886.3m (-3.0%) | $22.0m (103.9%) | $129.6m (-43.5%) | 2.5% (104.0%) | $0.08 (100.9%) |
| 2025 | $1.0b (13.2%) | $-96.9m (-540.3%) | $82.9m (-36.0%) | -9.7% (-489.0%) | $-1.61 (-2112.5%) |
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.