As of 2024-12-13, the Intrinsic Value of Four Corners Property Trust Inc (FCPT) is
32.03 USD. This FCPT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.91 USD, the upside of Four Corners Property Trust Inc is
10.80%.
The range of the Intrinsic Value is 13.95 - 172.75 USD
32.03 USD
Intrinsic Value
FCPT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.95 - 172.75 |
32.03 |
10.8% |
| DCF (Growth 10y) |
18.50 - 191.10 |
38.26 |
32.4% |
| DCF (EBITDA 5y) |
50.54 - 59.44 |
55.29 |
91.2% |
| DCF (EBITDA 10y) |
52.75 - 68.67 |
60.67 |
109.9% |
| Fair Value |
5.11 - 5.11 |
5.11 |
-82.31% |
| P/E |
17.41 - 28.70 |
24.66 |
-14.7% |
| EV/EBITDA |
17.05 - 37.29 |
26.54 |
-8.2% |
| EPV |
(19.67) - (22.93) |
(21.30) |
-173.7% |
| DDM - Stable |
14.54 - 73.26 |
43.90 |
51.9% |
| DDM - Multi |
21.84 - 76.08 |
32.89 |
13.8% |
FCPT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,790.10 |
| Beta |
0.27 |
| Outstanding shares (mil) |
96.51 |
| Enterprise Value (mil) |
3,877.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.09% |
| Cost of Debt |
5.74% |
| WACC |
6.70% |