What is Cantor Fitzgerald Income Trust, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Cantor Fitzgerald Income Trust, Inc.'s reported free cash flow gives $23.89 per share. The share price was $25.39 on September 25, 2026, 6% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | -$3.32 | -113% |
| Base | 15.0% | 9.0% | $23.89 | -6% |
| Bull | 20.0% | 8.0% | $74.55 | +194% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $44.48 | $50.91 | $58.76 | $68.57 | $81.19 |
| 8.0% | $29.01 | $33.18 | $38.10 | $44.01 | $51.22 |
| 9.0% | $17.75 | $20.60 | $23.89 | $27.72 | $32.25 |
| 10.0% | $9.22 | $11.24 | $13.54 | $16.16 | $19.19 |
| 11.0% | $2.54 | $4.02 | $5.68 | $7.55 | $9.66 |
Where the presets come from
Base: years 1 to 5 grow at Cantor Fitzgerald Income Trust, Inc.'s revenue growth rate over the last 5 fiscal years (44.2% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions