Fortress Transportation and Infrastructure Investors LLC (FTAI-PB) Two-Stage Excess Return Model - Discounting Cash Flows
Fortress Transportation and Infrastructure Investors LLC
FTAI-PB (NYSE)

Estimated Value

USD

Market Price USD

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

Two-Stage Excess Return Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, represented by [Sum of discounted excess returns in Growth Stage], followed by a period of stable growth, represented by [Discounted excess return in terminal stage]. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

Read more: GitHub Documentation

Interactive Assumptions

Results

Estimated Value 0.822 USD
Book value of equity invested 0.276 USD
Sum of discounted excess returns in Growth Stage 0.484 USD
Terminal stage EPS 0.01 USD
Terminal stage Book Value 0.008 USD
Terminal stage Equity Cost 0.001 USD
Discounted excess return in terminal stage 0.061 USD
Excess Returns in the Terminal Stage 0.111 USD
Terminal Cost of Equity (the discount rate) 12.64%
Terminal year's excess return 0.009 USD
Average historical Return on Equity 122.7%
Average historical Payout Ratio 253.6%
Payout Ratio in stable stage 96.53%
Yield of the U.S. 10 Year Treasury Bond 4.26%

Historical and Forecasted Data

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 1.76 0.801 0.801 -0.4 0.046 0.012 0.008
Ending Book Value 0.801 0.276 -0.4 0.046 0.012 0.008 0.008
EPS -0.32 0.31 0.983 -0.491 0.056 0.015 0.01
Return on Equity 4.95% 72.51% 122.7% 122.7% 122.7% 122.7% 122.7%
Dividend per Share
2.0 2.18 -0.937 0.089 0.019 0.01
Payout Ratio 222.2% 645.2% 222.2% 190.8% 159.4% 127.9% 96.53%
Retained Earnings
-1.69 -1.2 0.446 -0.033 -0.004 0.0
Equity Cost 0.222 0.101 0.101 -0.051 0.006 0.002 0.001
Cost of Equity 12.64% 12.64% 12.64% 12.64% 12.64% 12.64% 12.64%
Excess Return -0.542 0.209 0.882 -0.44 0.05 0.014 0.009
Discounted Excess Return
0.783 -0.347 0.035 0.008 0.005

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 6.69 59 8.68 243.8 -110.6 -130.7 -105 134.3 5.88 0.134 -20.06 -11.83
Total Stockholders Equity 724.7 28.33 81.37 175.3 18.88 1,124 1,077 1,302 997.4 947.1 1,054 1,166
Return on Equity 122.7% 72.51% 4.95% 1,292% -9.84% -12.14% -8.07% 13.47% 0.621% 0.013% -1.72% -1.93%
Dividends Paid to Common Shareholders 192.5 205.1
179.8
Payout Ratio 227.9% 645.2% 222.2% 222.2% 222.2% -137.9% 222.2% 222.2% 222.2% 222.2% 222.2% 222.2%
Shares Outstanding 87.84 102.6 101.5 99.91 99.42 89.92 86.02 85.99 83.65 75.77 75.74 65.7
Earnings per Share -0.043 0.31 -0.32 2.12 -1.11 -1.45 -1.22 1.56 0.07 0.002 -0.26 -0.18
Dividend per Share 2.0 2.0
2.0
Dividend Growth Rate
Book Value 9.02 0.276 0.801 1.76 0.19 12.5 12.52 15.14 11.92 12.5 13.91 17.75
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