What is Postal Realty Trust, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Postal Realty Trust, Inc.'s reported free cash flow gives $35.36 per share. The share price was $23.65 on September 25, 2026, 33% below 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% | $15.35 | -35% |
| Base | 15.0% | 9.0% | $35.36 | +50% |
| Bull | 20.0% | 8.0% | $72.60 | +207% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $50.50 | $55.22 | $61.00 | $68.21 | $77.49 |
| 8.0% | $39.13 | $42.19 | $45.81 | $50.15 | $55.46 |
| 9.0% | $30.85 | $32.94 | $35.36 | $38.18 | $41.51 |
| 10.0% | $24.57 | $26.06 | $27.75 | $29.68 | $31.90 |
| 11.0% | $19.66 | $20.75 | $21.97 | $23.34 | $24.90 |
Where the presets come from
Base: years 1 to 5 grow at Postal Realty Trust, Inc.'s revenue growth rate over the last 5 fiscal years (31.4% 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