Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
100.83 USD174.49 USD235.63 USD
-36.58%
174.49 USDCurrent price is 36.6% below the base model value.
F
Real EstateREIT - RetailUnited States
FRT.US · Federal Realty Investment Trust
NYQ · US · USD
Latest price110.67 USD
30D-4.92%
Vs. base value+8.1%
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 102 USD; the current price sits +8.1% versus the base case. 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 flow331M USD
Operating cash flow622M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price110.67 USD
Base value102.42 USD
Vs. base+8.1%
Price date2026/04/28
75.22 USD102.42 USD124.00 USD
+8.06%
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.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth10.0%
Current price implies roughly 10.0% annualized FCF growth.
10.0%Current price implies roughly 10.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
42.45 USD42.45 USD42.45 USD
+161%
42.45 USDCurrent price is 160.7% above the base model value.
Updated: 2026/04/29 07:28
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 1B USD | 411M USD | 331M USD | 4.68 |
| 2024/12/30 | Annual | 1B USD | 295M USD | 328M USD | 3.42 |
| 2023/12/30 | Annual | 1B USD | 237M USD | 245M USD | 2.8 |
| 2022/12/30 | Annual | 1B USD | 385M USD | 100M USD | 4.71 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement