FR
First Industrial Realty Trust Inc
Price:  
47.58 
USD
Volume:  
577,037.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FR Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of First Industrial Realty Trust Inc (FR) is 34.33 USD. This FR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.58 USD, the upside of First Industrial Realty Trust Inc is %.

The range of the Intrinsic Value is 17.64 - 90.30 USD

47.58 USD
Stock Price
34.33 USD
Intrinsic Value
Intrinsic Value Details

FR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.64 - 90.30 34.33 -27.8%
DCF (Growth 10y) 23.68 - 102.43 41.94 -11.9%
DCF (EBITDA 5y) 83.57 - 107.22 93.15 95.8%
DCF (EBITDA 10y) 80.19 - 117.37 95.63 101.0%
Fair Value 32.86 - 32.86 32.86 -30.93%
P/E 41.24 - 90.11 62.66 31.7%
EV/EBITDA 44.49 - 65.53 51.58 8.4%
EPV (22.57) - (25.15) (23.86) -150.1%
DDM - Stable 17.13 - 59.96 38.54 -19.0%
DDM - Multi 25.42 - 65.26 36.15 -24.0%

FR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,296.74
Beta 1.40
Outstanding shares (mil) 132.34
Enterprise Value (mil) 8,479.66
Market risk premium 4.60%
Cost of Equity 10.06%
Cost of Debt 4.71%
WACC 8.64%