The Discounted Cash Flow (DCF) valuation of First Industrial Realty Trust Inc (FR) is 58.32 USD. With the latest stock price at 52.10 USD, the upside of First Industrial Realty Trust Inc based on DCF is 11.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.3% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 30.84 - 182.38 | 58.32 |
| Upside | -40.8% - 250.1% | 11.9% |