As of 2025-01-25, the Intrinsic Value of First Industrial Realty Trust Inc (FR) is 59.75 USD. This FR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.03 USD, the upside of First Industrial Realty Trust Inc is 12.70%.

The range of the Intrinsic Value is 32.38 - 174.59 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	32.38 - 174.59	59.75	12.7%
DCF (Growth 10y)	41.80 - 196.98	71.83	35.5%
DCF (EBITDA 5y)	94.01 - 113.00	103.63	95.4%
DCF (EBITDA 10y)	97.40 - 126.68	111.61	110.5%
Fair Value	35.27 - 35.27	35.27	-33.48%
P/E	54.10 - 95.46	78.45	47.9%
EV/EBITDA	47.68 - 66.68	54.91	3.5%
EPV	(23.67) - (25.99)	(24.83)	-146.8%
DDM - Stable	26.44 - 106.19	66.32	25.1%
DDM - Multi	37.68 - 110.56	55.39	4.4%