Safehold Inc. logo

Safehold Inc.

SAFE | NYSE
Chart Builder DCF Calculator
$13.39
-$0.01 (-0.07%)
Sep 22, 2026, 1:12 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
30.16M 28.86M 27.93M 29.28M 27.97M 29.41M 26.04M 19.95M 29.56M 30.73M 41.45M -122.85M 22.11M 4.72M 21.68M 75.39M 22.71M 24.91M -41.56M 20.31M -34.6M 16.96M
Depreciation & Amortization
n/a 1.85M 2.69M 2.21M 2.7M 2.77M 2.59M 3.06M 3.07M 3.06M 3.07M 3.1M 3.1M 2.97M 2.97M 2.98M 2.98M 2.98M 1.36M 3M 1.57M 3.01M
Stock-Based Compensation
n/a n/a 2.87M n/a 3.08M 3.49M 3.63M 3.47M 1.89M 4.77M 3.1M 7.46M 7.99M 4.68M 28K 53K 1.18M 282K n/a 175K n/a 184K
Other Working Capital
3.11M -7.82M -164K -12.81M 18.15M -2.77M 669K 2.47M 4.11M -1.99M 13.25M 10.07M -6.65M -3.59M 398K 10.38M 7K 256K -20.2M -748K -48.23M 270K
Other Non-Cash Items
-6.08M -25.68M -28.81M -14.58M -28.18M -25.49M -28.15M -24.23M -25.94M -28.97M -39.75M -24.05M -23.62M -16.09M -17.37M -74.91M -16.74M -15.39M 40.09M -10.85M 30.35M -10.09M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -4.67M 140.98M -5.45M n/a n/a n/a n/a n/a n/a -3.55M n/a -181K
Change in Working Capital
10.56M -13.63M 7.64M -18.32M 22.42M -1.28M 3.79M 6.01M 16.18M -12.65M 19.85M -2.84M -6.8M -3.1M 5.4M 1.96M 11.93M 11.82M -15.36M 2.77M -35.53M -14.74M
Operating Cash Flow
34.63M -8.6M 12.32M -1.41M 28M 8.9M 7.9M 8.26M 24.76M -3.06M 23.06M 1.8M -2.66M -6.81M 12.71M 5.48M 22.07M 24.6M -15.48M 11.86M -38.2M -4.86M
Capital Expenditures
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -4.2M -1.63M n/a n/a n/a n/a n/a n/a -9.25M -8.77M -7.89M -4.78M
Cash Acquisitions
n/a -2.56M -5.04M 125K -11.71M -3.68M -428K n/a -429K -9.19M -18.92M -15.2M -18.22M -85.61M n/a -5K -2K n/a 10.89M -21K n/a 4.78M
Purchase of Investments
n/a -67.78M -53.24M -59.67M -65.16M -16.13M -46.24M -77.39M -101.45M -79.2M -113.28M -72.73M -60.62M -70.12M -68.13M -302.99M -377.26M -532.27M -46.64M -356.64M -73.55M -85.57M
Sales Maturities Of Investments
n/a 860K 1.28M 1.37M 1.67M 1.68M 33.46M 1.81M 3.47M 12.64M 4.2M 1.63M n/a n/a n/a n/a n/a 98.06M 198.07M -9.83M 137.54M 6.58M
Other Investing Acitivies
46.82M -16.02M 9K 2.07M -41.76M 11.13M -8.26M 21.51M 36.28M 1.05M 5.58M -6.19M -7.05M -114.2M -30.21M 106.08M -38.24M -981K -1.99M 18.87M -12.72M -5.98M
Investing Cash Flow
46.82M -85.5M -56.99M -56.1M -116.96M -7M -21.47M -54.07M -62.12M -74.7M -126.62M -94.12M -85.89M -269.93M -98.34M -196.92M -415.51M -435.19M 151.08M -356.39M 43.38M -84.98M
Debt Repayment
-46.3M 110M 296.6M 68.71M 100M 23M 23.25M 104.47M 45M 90.87M 114M -45M 78M 280M 60M 185M 360M 220M -43.24M 130M -3.59M 40M
Common Stock Repurchased
-12.85M -3.2M n/a n/a -1.18M -2.79M -39K -4K n/a -3.59M n/a n/a n/a n/a n/a n/a n/a n/a -33.67M n/a -21.78M n/a
Dividend Paid
n/a -12.69M -12.69M -12.69M -12.89M -12.65M -12.64M -12.64M -12.74M -12.57M -12.58M -11.32M n/a -22.14M -11.01M -10.98M -10.53M -9.67M -14.51M -9.06M -14.96M -8.63M
Other Financial Acitivies
-24.33M -2.62M -229.76M -189K -19K -590K -4.14M -43.77M -12.05M -4.5M 9.45M -6.26M 4.69M 18.79M -8.54M -633K -674K 8.85M -4.99M -8.72M -4.35M -5.82M
Financial Cash Flow
-83.47M 91.49M 54.15M 55.83M 85.91M 6.97M 6.43M 48.05M 20.21M 70.2M 110.84M 89.36M 82.69M 276.65M 40.45M 173.39M 348.8M 528.34M -96.41M 354.5M -44.69M 26.61M
Net Cash Flow
-28.12M -2.62M 9.48M -1.68M -3.05M 8.87M -7.14M 2.24M -17.15M -7.57M 7.28M -2.96M -5.86M -101K -45.19M -18.05M -44.64M 117.75M 40.72M 9.97M -38.91M -63.22M
Free Cash Flow
34.63M -8.6M 12.32M -1.41M 28M 8.9M 7.9M 8.26M 24.76M -3.06M 18.86M 168K -2.66M -6.81M 12.71M 5.48M 22.07M 24.6M -24.73M 3.09M -46.09M -9.64M
Adj. Free Cash Flow
34.63M -8.6M 9.45M -1.41M 24.92M 5.41M 4.27M 4.8M 22.87M -7.83M 15.76M -7.29M -10.65M -11.49M 12.68M 5.43M 20.88M 24.32M -24.73M 2.91M -46.09M -9.82M
Maintenance CapEx
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Growth CapEx
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -4.2M -1.63M n/a n/a n/a n/a n/a n/a -9.25M -8.77M -7.89M -4.78M
Owner Earnings
34.63M -8.6M 12.32M -1.41M 28M 8.9M 7.9M 8.26M 24.76M -3.06M 23.06M 1.8M -2.66M -6.81M 12.71M 5.48M 22.07M 24.6M -15.48M 11.86M -38.2M -4.86M

© 2026 bestshares.com. All rights reserved.