DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

First Industrial Realty Trust, Inc. (FR)

Real Estate | REIT - Industrial

Today's Price

$54.41

Today's Fair Value

$57.42 +5.53%

Margin of Safety

+5.24%

Projected Value (5Y)

$92.48 +69.97%

Dividends Paid (5Y)

$13.36

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.72% | CAGR (5y): 6.71%

Diluted Shares Growth Rate

Regression: 1.76% | CAGR (5y): 0.71%

Dividend Growth Rate

Regression: 13.91% | CAGR (5y): 12.97%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.69x)

Discount Rate