Discounted Cash Flow
Stag Industrial, 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 | $250.2m | $34.5m | $135.4m | 13.8% | — |
| 2017 | $301.1m (20.3%) | $31.3m (-9.4%) | $162.6m (20.0%) | 10.4% (-24.7%) | — |
| 2018 | $351.0m (16.6%) | $92.9m (197.3%) | $197.8m (21.7%) | 26.5% (155.0%) | — |
| 2019 | $405.9m (15.7%) | $49.3m (-47.0%) | $233.4m (18.0%) | 12.1% (-54.1%) | — |
| 2020 | $483.4m (19.1%) | $202.1m (310.2%) | $293.9m (26.0%) | 41.8% (244.5%) | — |
| 2021 | $562.2m (16.3%) | $192.3m (-4.9%) | $336.2m (14.4%) | 34.2% (-18.2%) | — |
| 2022 | $657.3m (16.9%) | $178.3m (-7.3%) | $335.2m (-0.3%) | 27.1% (-20.7%) | — |
| 2023 | $707.8m (7.7%) | $1 (-100.0%) | $372.6m (11.2%) | 0.0% (-100.0%) | — |
| 2024 | $767.4m (8.4%) | $189.2m (17684112049.5%) | $375.1m (0.7%) | 24.7% (16311824909.9%) | — |
| 2025 | $845.2m (10.1%) | $273.5m (44.6%) | $401.8m (7.1%) | 32.4% (31.2%) | — |
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.