/
DCF Valuation
Base-case fair value
$-5.37
Intrinsic $-7.16 · 25% MOS
Current price: $0.18
Base-case summary
Our base-case DCF for Generation Income Properties, Inc. (GIPR) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $662420 in trailing free cash flow, this produces an intrinsic value of $-7.16 per share. A 25% safety margin gives a fair value of $-5.37, suggesting the stock is currently 3085% overvalued against the $0.18 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$662420
Cash & equivalents
$289468
Total debt
$61M
Shares outstanding
7M