Medalist Diversified REIT Inc. logo

Medalist Diversified REIT Inc.

MDRR | NASDAQ
Chart Builder DCF Calculator
$11.74
+$1.23 (+11.70%)
At close: Oct 30, 2026, 4:00 PM ET
$11.50
-$0.24 (-2.04%)
Pre-market: Nov 2, 2026, 7:00 AM ET
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
13.42M 8.08M -1.92M -1.76M -1.51M -1.64M 1.32M 968.29K -1.06M -1.41M -4.57M -5.05M -4.84M -4.97M -4.73M -4.27M -3.39M -3.03M -4.35M -7.43M -7.96M -9.05M
Depreciation & Amortization
2.05M 2.57M 3.06M 3.34M 3.51M 3.69M 3.72M 3.97M 4.14M 4.31M 4.45M 4.31M 4.45M 4.37M 4.44M 4.62M 4.39M 4.08M 3.57M 3.39M 3.38M 3.62M
Stock-Based Compensation
224.22K 224.22K 397.18K 397.18K 397.18K 397.18K 277.5K 277.5K 277.5K 277.5K n/a 250K 250K 250K 483.1K 233.1K 233.1K 233.1K 149.98K 149.98K 149.98K 719.98K
Other Working Capital
256.37K -204.41K 97.19K 164.28K -1.08M -479.6K -553.69K -180.94K 422.44K 251.04K 711.41K -95.38K -374.41K 220.67K -300.48K 1.94K -137.42K -76.18K 165.45K 394.64K 489.89K -40.89K
Other Non-Cash Items
-12.01M -6.81M 714.44K 484.84K -143.79K -234.79K -3M -3.03M -2.44M -2.39M 416.53K 642.29K 1.16M 1.29M 1.44M 1.21M 330.92K 234.65K 1.51M 4.12M 4.57M 4.53M
Deferred Income Tax
-2.29M -2.51M 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 -64.52K
Change in Working Capital
-758.21K -989.29K -729.09K 197.17K -1.02M -450.07K -521.53K -1.08M -403.68K -645.62K -193.04K -215.84K -534.18K 11.31K -436.41K 70.13K -147.56K -198.08K -45.95K 227.86K 68.59K -1.25M
Operating Cash Flow
639.26K 562.43K 1.53M 2.66M 1.23M 1.76M 1.8M 1.1M 512.17K 145.73K 104.01K -63.25K 483.78K 952.49K 1.19M 1.86M 1.41M 1.32M 832.61K 469.03K 207.27K -1.49M
Capital Expenditures
-1.31M -1.5M -1.52M -1.43M -1.11M -813.32K -902.4K -1M -1.1M -1.06M -1.48M -1.51M -1.27M -1.3M -1.02M -905.32K -1.03M -930.45K -609.54K -484.98K -269.31K -296.27K
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 10.28M 10.28M 10.28M -10.47M -20.75M -20.75M -20.75M n/a n/a n/a
Purchase of Investments
-20.42M -12.19M n/a n/a 145.35K 145.35K 145.35K 145.35K n/a n/a n/a n/a -10.28M -10.28M -10.28M 10.6M 20.88M 20.88M 20.88M n/a n/a n/a
Sales Maturities Of Investments
9.53M 26.69M 9.53M n/a -3.11M -3.11M -3.11M -3.11M n/a n/a n/a 31.63K 421.1K 421.1K 421.1K 264.83K -124.64K -124.64K -124.64K n/a n/a n/a
Other Investing Acitivies
7.85M -15.1M -14.99M -14.77M 2.82M 2.87M 5.93M 5.93M 2.96M 2.96M n/a -63.25K 1.56M -8.72M -8.72M -16.26M -18.61M -18.53M -18.53M -10.94M -10.21M n/a
Investing Cash Flow
-4.36M -2.1M -6.98M -16.2M -1.25M -903.2K 2.06M 1.96M 1.86M 1.9M -1.48M -1.54M 712.28K -9.6M -9.32M -16.77M -19.64M -19.46M -19.14M -11.42M -10.47M -296.27K
Debt Repayment
6.15M 6.04M 5.99M 13.3M -932.28K -902.1K -1.96M -2.04M -1.02M -1.12M -85.48K -43.86K -1.12M 6.44M 6.55M 10.26M 10.38M 9.08M 10.44M 6.38M 6.5M 479.58K
Common Stock Repurchased
n/a 28.05K -78.57K -3.59M -3.63M -3.67M -3.63M -104.69K -72.23K -61.59K n/a -5K -5K n/a -286.54K -286.54K -313.23K -313.23K -26.69K -26.69K n/a -63.26K
Dividend Paid
-1.89M -1.2M -602.21K -542.86K -459.49K -399.54K -787.03K -685.66K -610.11K -688.53K -356.53K -530.91K -879.71K -1.09M -1.25M -1.52M -1.49M -1.1M -772.46K -333.05K -20K -319.04K
Other Financial Acitivies
406.46K -239.79K -302K -3.61M -3.61M -3.61M -3.55M -11.71K -9K -27.14K -27.14K -36.27K -159.24K -141.11K 1.05M 1.57M 1.31M 1.38M 191.36K -312.65K 66.2K 2.3M
Financial Cash Flow
7.51M 6.73M 3.51M 12.38M -1.81M -1.76M -1.6M -2.84M -1.72M -1.9M -474.14K -616.05K -2.17M 5.55M 6.4M 10.35M 10.21M 19.87M 20.6M 19.43M 20.32M 5.32M
Net Cash Flow
3.79M 5.2M -1.94M -1.17M -1.83M -898.23K 2.26M 218.5K 656.84K 151.07K -1.85M -2.22M -970.26K -3.09M -1.72M -4.55M -8.01M 1.73M 2.29M 8.48M 10.06M 3.53M
Free Cash Flow
-674.48K -937.49K 12.99K 1.22M 123.26K 950.34K 893.74K 96.35K -589.71K -916.36K -1.38M -1.58M -783.78K -348.45K 175.32K 958.27K 382.8K 388.21K 223.08K -15.95K -62.04K -1.79M
Adj. Free Cash Flow
-898.7K -1.16M -384.19K 826.71K -273.92K 553.16K 616.24K -181.15K -867.21K -1.19M -1.38M -1.83M -1.03M -598.45K -307.78K 725.17K 149.7K 155.11K 73.1K -165.93K -212.02K -2.51M
Maintenance CapEx
-359.2K -119.74K -137.59K -375.72K -680.26K -813.32K -675.74K -776.37K -875.22K -835.43K -1.48M -1.51M -1.27M -1.3M -653.25K -285.59K -126.65K n/a n/a -129.11K -129.11K -129.11K
Growth CapEx
-954.54K -1.38M -1.38M -1.06M -425.63K n/a -226.66K -226.66K -226.66K -226.66K n/a n/a n/a n/a -366.06K -619.73K -902.74K -930.45K -609.54K -355.87K -140.2K -167.16K
Owner Earnings
280.06K 442.68K 1.39M 2.28M 548.89K 950.34K 1.12M 323.01K -363.05K -689.7K -1.38M -1.58M -783.78K -348.45K 541.38K 1.58M 1.29M 1.32M 832.61K 339.92K 78.16K -1.62M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.