As of 2025-06-21, the Intrinsic Value of Rexford Industrial Realty Inc (REXR) is 41.86 USD. This REXR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.55 USD, the upside of Rexford Industrial Realty Inc is 14.50%.
The range of the Intrinsic Value is 23.61 - 105.86 USD
Based on its market price of 36.55 USD and our intrinsic valuation, Rexford Industrial Realty Inc (REXR) is undervalued by 14.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.61 - 105.86 | 41.86 | 14.5% |
| DCF (Growth 10y) | 36.98 - 143.48 | 60.74 | 66.2% |
| DCF (EBITDA 5y) | 42.67 - 55.76 | 50.76 | 38.9% |
| DCF (EBITDA 10y) | 55.70 - 77.19 | 67.75 | 85.4% |
| Fair Value | 29.96 - 29.96 | 29.96 | -18.04% |
| P/E | 19.22 - 38.20 | 30.02 | -17.9% |
| EV/EBITDA | 10.12 - 35.90 | 23.26 | -36.3% |
| EPV | 8.72 - 15.36 | 12.04 | -67.1% |
| DDM - Stable | 11.81 - 38.90 | 25.35 | -30.6% |
| DDM - Multi | 22.06 - 50.11 | 29.98 | -18.0% |
| Market Cap (mil) | 8,651.02 |
| Beta | 0.16 |
| Outstanding shares (mil) | 236.69 |
| Enterprise Value (mil) | 11,494.50 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.44% |
| Cost of Debt | 4.67% |
| WACC | 7.04% |