As of 2025-06-19, the Intrinsic Value of First Industrial Realty Trust Inc (FR) is 53.81 USD. This FR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.13 USD, the upside of First Industrial Realty Trust Inc is 9.50%.
The range of the Intrinsic Value is 28.87 - 149.53 USD
Based on its market price of 49.13 USD and our intrinsic valuation, First Industrial Realty Trust Inc (FR) is undervalued by 9.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.87 - 149.53 | 53.81 | 9.5% |
| DCF (Growth 10y) | 46.57 - 203.33 | 79.16 | 61.1% |
| DCF (EBITDA 5y) | 86.49 - 112.73 | 102.66 | 109.0% |
| DCF (EBITDA 10y) | 96.18 - 134.92 | 117.86 | 139.9% |
| Fair Value | 13.73 - 13.73 | 13.73 | -72.05% |
| P/E | 40.81 - 89.62 | 59.96 | 22.1% |
| EV/EBITDA | 39.60 - 56.91 | 46.60 | -5.1% |
| EPV | (17.66) - (17.65) | (17.65) | -135.9% |
| DDM - Stable | 21.64 - 80.57 | 51.11 | 4.0% |
| DDM - Multi | 40.16 - 107.73 | 57.55 | 17.1% |
| Market Cap (mil) | 6,504.81 |
| Beta | 0.56 |
| Outstanding shares (mil) | 132.40 |
| Enterprise Value (mil) | 8,849.63 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.39% |
| Cost of Debt | 4.67% |
| WACC | 7.43% |