investorscraft@gmail.com

Intrinsic value of Four Corners Property Trust, Inc. (FCPT)

Previous Close$28.60
Intrinsic Value
Upside potential
Previous Close
$28.60
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh10.62 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

FCPT, headquartered in Mill Valley, CA, is a real estate investment trust primarily engaged in the acquisition and leasing of restaurant properties. The Company seeks to grow its portfolio by acquiring additional real estate to lease, on a net basis, for use in the restaurant and retail industries.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %16.6NaN
Revenue, $199NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m82NaN
Operating income, $m117NaN
EBITDA, $m153NaN
Interest expense (income), $mNaN
Earnings before tax, $m85NaN
Tax expense, $m-1NaN
Net income, $m86NaN

BALANCE SHEET

Cash and short-term investments, $m6NaN
Total assets, $m1903NaN
Adjusted assets (=assets-cash), $m1897NaN
Average production assets, $m81NaN
Working capital, $m35NaN
Total debt, $m885NaN
Total liabilities, $m941NaN
Total equity, $m962NaN
Debt-to-equity ratio0.920NaN
Adjusted equity ratio0.504NaN

CASH FLOW

Net income, $m86NaN
Depreciation, amort., depletion, $m36NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m122NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m3NaN
Free cash flow, $m119NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m35
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount