DCF Calculator

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

Rexford Industrial Realty, Inc. (REXR-PC)

Real Estate | REIT - Industrial

Today's Price

$19.81

Today's Fair Value

$15.04 -24.08%

Margin of Safety

-31.72%

Projected Value (5Y)

$24.22 +22.26%

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: -0.3% | CAGR (5y): 0.05%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.57x)

Discount Rate