The Discounted Cash Flow (DCF) valuation of First Industrial Realty Trust Inc (FR) is 54.06 USD. With the latest stock price at 49.14 USD, the upside of First Industrial Realty Trust Inc based on DCF is 10.0%.
Based on the latest price of 49.14 USD and our DCF valuation, First Industrial Realty Trust Inc (FR) is a buy. buying FR stocks now will result in a potential gain of 10.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.4% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 29.07 - 149.57 | 54.06 |
| Upside | -40.8% - 204.4% | 10.0% |