Discounted Cash Flow
Strawberry Fields Reit, 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) |
|---|---|---|---|---|---|
| 2021 | $87.0m | $393.0k | $44.8m | 0.5% | $0.07 |
| 2022 | $92.5m (6.3%) | $1.9m (371.2%) | $1.9m (-95.9%) | 2.0% (343.2%) | $0.31 (342.9%) |
| 2023 | $99.8m (7.8%) | $2.5m (34.8%) | $2.5m (34.8%) | 2.5% (25.0%) | $0.39 (25.8%) |
| 2024 | $117.1m (17.3%) | $4.1m (64.1%) | $4.1m (64.1%) | 3.5% (39.9%) | $0.57 (46.2%) |
| 2025 | $155.0m (32.4%) | $7.6m (85.0%) | $7.6m (85.0%) | 4.9% (39.7%) | $0.60 (5.3%) |
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.