DCF Calculator

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

Rexford Industrial Realty, Inc. (REXR)

Real Estate | REIT - Industrial

Today's Price

$38.22

Today's Fair Value

$33.51 -12.32%

Margin of Safety

-14.06%

Projected Value (5Y)

$53.97 +41.21%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 29.71% | CAGR (5y): 10.66%

Diluted Shares Growth Rate

Regression: 16.73% | CAGR (5y): 13.92%

Dividend Growth Rate

Regression: 12.71% | CAGR (5y): 13.1%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.27x)

Discount Rate