FIRST INDUSTRIAL REALTY TRUST INC (FR)
Real Estate Investment Trusts · Financial Services · $8.3B
Intrinsic Value (Consensus)
$30.54
Current Price
$62.81
Margin of Safety
-51.4%
51.4% Above Intrinsic Value
Value: $31
Price: $63
Valuation Model Estimates
Current Price: $62.81
DCF (Discounted Cash Flow)
$37.50
Graham Number
$29.12
Earnings Power Value
$18.16
Relative Value (P/E)
$37.40
Dividend Discount Model
$6.02
Consensus Value
$30.54
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
54
Profitability
15/25
Strength
22/25
Valuation
7/25
Growth
10/25
Key Financials
- EPS (TTM)
- $1.87
- EPS (Forward)
- $1.91
- Book Value
- $20.15
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 9.3%
- Debt/Equity
- 49%
- Revenue Growth
- 8.6%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.3%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance