Fortress Transportation and Infrastructure Investors LLC (FTAIP) Two-Stage Excess Return Model - Discounting Cash Flows
Fortress Transportation and Infrastructure Investors LLC
FTAIP (NASDAQ)

Estimated Value

USD

Market Price 25.37 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 21.67 USD
Book value of equity invested 0.276 USD
Sum of discounted excess returns in Growth Stage 5.66 USD
Terminal stage EPS 2.98 USD
Terminal stage Book Value 2.43 USD
Terminal stage Equity Cost 0.327 USD
Discounted excess return in terminal stage 15.74 USD
Excess Returns in the Terminal Stage 29.59 USD
Terminal Cost of Equity (the discount rate) 13.45%
Terminal year's excess return 2.65 USD
Average historical Return on Equity 122.7%
Average historical Payout Ratio 53.04%
Payout Ratio in stable stage 96.35%
Yield of the U.S. 10 Year Treasury Bond 4.48%

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 1.18 1.61 2.02 2.32
Ending Book Value 0.801 0.276 1.18 1.61 2.02 2.32 2.43
EPS -0.32 0.31 0.983 1.45 1.97 2.48 2.85
Return on Equity 4.95% 72.51% 122.7% 122.7% 122.7% 122.7% 122.7%
Dividend per Share
2.06 0.607 1.02 1.56 2.17 2.75
Payout Ratio 61.7% 664.5% 61.7% 70.36% 79.02% 87.69% 96.35%
Retained Earnings
-1.75 0.377 0.428 0.413 0.305 0.104
Equity Cost 0.236 0.108 0.108 0.158 0.216 0.272 0.313
Cost of Equity 13.45% 13.45% 13.45% 13.45% 13.45% 13.45% 13.45%
Excess Return -0.556 0.202 0.875 1.29 1.75 2.21 2.54
Discounted Excess Return
0.772 1.0 1.2 1.33 1.35

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 196.9 211.3
205.8 204.8 185.2 177.2
Payout Ratio 57.75% 664.5% 61.7% 97.17% -185.6% -142.1% -168.9% 61.7% 61.7% 61.7% 61.7% 61.7%
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 2.06 2.06
2.06 2.06 2.06 2.06
Dividend Growth Rate
0% 0% 0%
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