As of 2024-12-15, the Intrinsic Value of First Industrial Realty Trust Inc (FR) is
58.56 USD. This FR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 52.80 USD, the upside of First Industrial Realty Trust Inc is
10.90%.
The range of the Intrinsic Value is 30.91 - 184.43 USD
58.56 USD
Intrinsic Value
FR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.91 - 184.43 |
58.56 |
10.9% |
| DCF (Growth 10y) |
39.99 - 207.99 |
70.43 |
33.4% |
| DCF (EBITDA 5y) |
94.54 - 116.64 |
104.79 |
98.5% |
| DCF (EBITDA 10y) |
97.08 - 130.77 |
112.44 |
113.0% |
| Fair Value |
35.27 - 35.27 |
35.27 |
-33.19% |
| P/E |
48.69 - 95.07 |
69.75 |
32.1% |
| EV/EBITDA |
48.60 - 66.99 |
55.35 |
4.8% |
| EPV |
(23.52) - (26.09) |
(24.81) |
-147.0% |
| DDM - Stable |
25.72 - 112.33 |
69.03 |
30.7% |
| DDM - Multi |
36.63 - 116.99 |
54.94 |
4.1% |
FR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,988.08 |
| Beta |
0.66 |
| Outstanding shares (mil) |
132.35 |
| Enterprise Value (mil) |
9,115.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.10% |
| Cost of Debt |
4.54% |
| WACC |
7.22% |