As of 2024-12-11, the Intrinsic Value of Rexford Industrial Realty Inc (REXR) is
40.99 USD. This REXR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.20 USD, the upside of Rexford Industrial Realty Inc is
-0.50%.
The range of the Intrinsic Value is 18.91 - 166.58 USD
40.99 USD
Intrinsic Value
REXR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.91 - 166.58 |
40.99 |
-0.5% |
| DCF (Growth 10y) |
29.51 - 211.04 |
56.81 |
37.9% |
| DCF (EBITDA 5y) |
36.59 - 46.99 |
41.10 |
-0.2% |
| DCF (EBITDA 10y) |
45.84 - 63.90 |
53.73 |
30.4% |
| Fair Value |
31.02 - 31.02 |
31.02 |
-24.70% |
| P/E |
25.86 - 39.69 |
32.45 |
-21.2% |
| EV/EBITDA |
5.55 - 34.41 |
20.95 |
-49.2% |
| EPV |
3.96 - 11.03 |
7.50 |
-81.8% |
| DDM - Stable |
13.93 - 68.18 |
41.06 |
-0.3% |
| DDM - Multi |
23.34 - 79.08 |
34.98 |
-15.1% |
REXR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,162.47 |
| Beta |
0.81 |
| Outstanding shares (mil) |
222.39 |
| Enterprise Value (mil) |
12,450.82 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.94% |
| Cost of Debt |
4.54% |
| WACC |
7.01% |