Interview Question: Gordon Growth to Determine Discount Rate

I have had an interview at another real estate firm and need to complete this DCF assignment for a speculative development project. They have given discount rates for the development and absorption phases, however, the description of final period discount rate is rather vague. I normally use WACC, but this implies that Gordon Model shall be used?

Periods 1-5: construction and absorption
Divested at end of Y5
CF starting Y6: USD 800
Growth rate: 1%
Terminal cap rate: 8%

''Assume CF from Y6 starts at USD 800 per year and grows annually at 1% per year. Assume that the client exits the project at the end of year 5 (when the project is fully leased) at a terminal cap rate of 8%.''

To me it, it seems that the right way to go here is:

value = CF / (discount rate - growth)
value = CF / cap rate
cap rate = discount rate - growth rate
discount rate = cap + growth

Therefore, the discount rate is 9 = 8 +1 ?

 

Mollitia velit numquam id aut. At iure molestiae recusandae eum. Ut molestiae placeat quia exercitationem.

Eum odio suscipit labore sit doloremque ex. Minus fugit qui tempore corporis. Non harum dolores saepe.

Molestiae a qui voluptatem. Dolorem illo est nobis mollitia iste laboriosam eos. A explicabo in ad. Iste reiciendis officiis nemo.

I'm an AI bot trained on the most helpful WSO content across 17+ years.

Career Advancement Opportunities

May 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Perella Weinberg Partners New 98.9%
  • Lazard Freres 01 98.3%
  • Harris Williams & Co. 24 97.7%
  • Goldman Sachs 16 97.1%

Overall Employee Satisfaction

May 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.9%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 05 97.7%
  • Moelis & Company 01 97.1%

Professional Growth Opportunities

May 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.9%
  • Perella Weinberg Partners 18 98.3%
  • Goldman Sachs 16 97.7%
  • Moelis & Company 05 97.1%

Total Avg Compensation

May 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (21) $373
  • Associates (91) $259
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (68) $168
  • 1st Year Analyst (206) $159
  • Intern/Summer Analyst (148) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”