CBL & Associates Properties, Inc. (CBL) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
CBL & Associates Properties, Inc.
CBL (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Results

Terminal Value 4.15 Bil. USD
Discounted Terminal Value 1.88 Bil. USD
Sum of Discounted Free Cash Flow 1.05 Bil. USD
Enterprise Value 2.93 Bil. USD
Cash and Equivalents 29.82 Mil. USD
Total Debt 2.15 Bil. USD
Equity Value 1.05 Bil. USD
Shares Outstanding 30.42 Mil. USD
Estimated Value per Share 34.63 USD
Yield of the U.S. 10 Year Treasury Note 4.24%
Average Cash from Operating Activities Margin 34.09%
Average Capital Expenditure Margin -0.405%

Historical Values

In Millions of USD

Edit Chart Values 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034

amounts of USD except for #

2025 2026 2027 2028 2029 2030 2031 2032 2033 2034
Revenue 485.5 462.5 445.9 434.8 428.9 427.9 431.7 440.3 454 473.3
Revenue Growth Rate -5.84% -4.72% -3.6% -2.48% -1.36% -0.24% 0.88% 2% 3.12% 4.24%
Operating Cash Flow 165.5 157.7 152 148.2 146.2 145.9 147.2 150.1 154.8 161.3
Operating Cash Flow Margin 34.09% 34.09% 34.09% 34.09% 34.09% 34.09% 34.09% 34.09% 34.09% 34.09%
Capital Expenditure -1.97 -1.87 -1.81 -1.76 -1.74 -1.73 -1.75 -1.78 -1.84 -1.92
Capital Expenditure Margin -0.405% -0.405% -0.405% -0.405% -0.405% -0.405% -0.405% -0.405% -0.405% -0.405%
Free Cash Flow 163.5 155.8 150.2 146.5 144.5 144.1 145.4 148.3 152.9 159.4
Free Cash Flow Margin 33.68% 33.69% 33.68% 33.68% 33.68% 33.68% 33.68% 33.68% 33.68% 33.68%
Compounded Discount Rate 4.05% 12.62% 21.9% 31.98% 42.85% 54.62% 67.36% 81.19% 96.12% 112.3%
Discounted Free Cash Flow 157.2 138.3 123.2 111 101.1 93.22 86.88 81.85 77.98 75.1

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 721.1 528.2 515.6 535.3 563 576.9 575.9 768.7 858.6 927.3 1,028 1,055
Revenue Growth Rate -5.84% 2.45% -3.69% -4.92% -2.4% 0.176% -25.09% -10.47% -7.41% -9.82% -2.54% -0.539%
Cost of Revenue 248.8 289.7 175.1 187.1 191.7 396.5 187.9 230.7 252.6 260.6 281.5 283.3
Gross Profit 505.2 270 340.4 348.1 371.3 388.4 388 659.8 605.9 666.7 746.8 771.7
Gross Margin 68.81% 51.12% 66.03% 65.04% 65.95% 67.33% 67.37% 85.83% 70.58% 71.9% 72.63% 73.14%
Operating Income 159.8 125.2 273.2 284.1 46.92 127.3 118.6 -132.5 -98.26 232.6 370.4 410.5
Operating Margin 22.92% 23.69% 52.98% 53.07% 8.33% 22.06% 20.59% -17.23% -11.44% 25.08% 36.03% 38.91%
Net Income -64.78 67.71 58.97 6.55 -93.48 -622.2 -295.1 -108.8 -78.57 120.9 128 103.4
Net Margin -12.57% 12.82% 11.44% 1.22% -16.6% -107.9% -51.24% -14.15% -9.15% 13.04% 12.45% 9.8%
Cash from Operating Activities 256.3 203.5 202.2 183.5 208.2 38.77 133.4 273.4 235 377.2 447.7 515.8
Cash from Operating Activities Margin 34.09% 38.53% 39.22% 34.28% 36.99% 6.72% 23.16% 35.57% 27.37% 40.68% 43.54% 48.89%
Capital Expenditure -6.85 0 0 0 0 -4.82 0 5.79 -6.85 -16.62 -7.05 -11.53
Free Cash Flow 252.5 203.2 202.2 183.5 208.2 33.95 133.4 279.2 228.1 360.6 440.7 504.3
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us