Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
137.20 USD182.75 USD228.36 USD
-39.44%
182.75 USDCurrent price is 39.4% below the base model value.
F
US
FRT.US · FEDERAL REALTY INVESTMENT TRUST
US · US
Latest price110.67 USD
30D-4.06%
Vs. base value-22.3%
Research summary
FRT.US latest organized financial period shows revenue grew +6.36% YoY and net income grew +39.25% YoY. Current price is about 111 USD, while the model base case is about 142 USD; the current price sits -22.3% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue1B USD
Net income411M USD
Free cash flow622M USD
Operating cash flow622M USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price110.67 USD
Base value142.42 USD
Vs. base-22.3%
Price date2026/04/29
88.03 USD142.42 USD185.58 USD
-22.29%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
88.03 USD142.42 USD185.58 USD
-22.29%
142.42 USDCurrent price is 22.3% below the base model value.Adjusted reference: 188.86 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth1.8%
Current price implies roughly 1.8% annualized FCF growth.
1.8%Current price implies roughly 1.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
49.33 USD49.33 USD49.33 USD
+124%
49.33 USDCurrent price is 124.3% above the base model value.
Updated: 2026/04/29 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -6M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 1B USD | 411M USD | 417M USD | 622M USD | 4.68 | 4.75 |
| 2024/12/31 | Annual | 1B USD | 295M USD | - | 575M USD | 3.42 | - |
| 2023/12/31 | Annual | 1B USD | 237M USD | - | 556M USD | 2.8 | - |
| 2022/12/31 | Annual | 1B USD | 385M USD | - | 517M USD | 4.71 | - |
| 2021/12/31 | Annual | 951M USD | 261M USD | - | 471M USD | 3.26 | - |
Ad placement