The Discounted Cash Flow (DCF) valuation of First Industrial Realty Trust Inc (FR) is 35.75 USD. With the latest stock price at 53.71 USD, the upside of First Industrial Realty Trust Inc based on DCF is -33.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 10.0% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 18.47 - 94.65 | 35.75 |
| Upside | -65.6% - 76.2% | -33.4% |