Discounted Cash Flow
UDR 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 | $959.9m | $292.7m | $532.5m | 30.5% | $1.09 |
| 2017 | $984.3m (2.5%) | $121.6m (-58.5%) | $517.8m (-2.8%) | 12.3% (-59.5%) | $0.44 (-59.6%) |
| 2018 | $11.8m (-98.8%) | $203.1m (67.1%) | $555.8m (7.4%) | 1728.0% (13892.2%) | $0.74 (68.2%) |
| 2019 | $14.1m (19.6%) | $185.0m (-8.9%) | $630.7m (13.5%) | 1316.0% (-23.8%) | $0.63 (-14.9%) |
| 2020 | $5.1m (-63.9%) | $64.3m (-65.3%) | $604.3m (-4.2%) | 1267.8% (-3.7%) | $0.20 (-68.3%) |
| 2021 | $6.1m (20.4%) | $150.0m (133.4%) | $664.0m (9.9%) | 2458.5% (93.9%) | $0.49 (145.0%) |
| 2022 | $5.0m (-17.7%) | $86.9m (-42.1%) | $584.1m (-12.0%) | 1730.9% (-29.6%) | $0.26 (-46.9%) |
| 2023 | $6.8m (36.3%) | $444.4m (411.2%) | $520.3m (-10.9%) | 6493.5% (275.2%) | $1.34 (415.4%) |
| 2024 | $8.3m (21.5%) | $89.6m (-79.8%) | $605.2m (16.3%) | 1077.1% (-83.4%) | $0.26 (-80.6%) |
| 2025 | $11.4m (36.6%) | $377.7m (321.6%) | $613.9m (1.5%) | 3324.6% (208.7%) | $1.13 (334.6%) |
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.