FSP - AMEX

Franklin Street Properties Corp.

Franklin Street Properties Corp.

FSPยทAMEX

$0.52

-1.2%
Real EstateREIT - Office

Franklin Street Properties Corp., based in Wakefield, Massachusetts, is focused on infill and central business district (CBD) office properties in the U.S. Sunbelt and Mountain West, as well as select opportunistic markets. FSP seeks value-oriented investments with an eye towards long-term growth and appreciation, as well as current income. FSP is a Maryland corporation that operates in a manner intended to qualify as a real estate investment trust (REIT) for federal income tax purposes.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$53.92M
EPS-0.4300
P/E Ratio-1.21
Earnings Date07/28/2026
Franklin Street Properties Corp.

Franklin Street Properties Corp. Fair Value Envelope

FSP ยท AMEX

Our analysis suggests that FSP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $0.52, this represents a potential HIDDEN relative to our calculated worth for Franklin Street Properties Corp..

HIDDEN
Intrinsic Value
Current Price: $0.52

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$36.7M
+ Cash & Equivalents$30.6M
Firm Value$67.3M
- Debt$248.6M
Equity Value-$181.3M
/ Shares Outstanding103,690,340B
DCF Value-$2
OVERVALUED BY 436%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$4.6M
$5.6M
$6.8M
$8.3M
$10.1M
$12.4M
$15.1M
$18.4M
$22.4M
$27.3M
Maintenance CapEx
-$4.0M
-$4.9M
-$6.0M
-$7.3M
-$8.9M
-$10.8M
-$13.2M
-$16.1M
-$19.6M
-$23.9M
Owner Earnings
$573.2K
$699.1K
$852.7K
$1.0M
$1.3M
$1.5M
$1.9M
$2.3M
$2.8M
$3.4M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$530.8K
$599.4K
$676.9K
$764.4K
$863.3K
$974.9K
$1.1M
$1.2M
$1.4M
$1.6M
Terminal Value represents 73.5% of Enterprise Value

Related Guides

Blog Categories

Continue your FSP research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.