Rexford Industrial Realty, Inc. (REXR-PB)
Real Estate Investment Trusts · Financial Services · $3.9B
Intrinsic Value (Consensus)
$19.57
Current Price
$17.20
Margin of Safety
+13.8%
13.8% Below Intrinsic Value
Value: $20
Price: $17
Valuation Model Estimates
Current Price: $17.20
DCF (Discounted Cash Flow)
$25.82
Graham Number
$26.90
Earnings Power Value
$8.35
Relative Value (P/E)
$17.20
Dividend Discount Model
$5.24
Consensus Value
$19.57
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%.
Key Financials
- EPS (TTM)
- $0.86
- EPS (Forward)
- $0.88
- Book Value
- $37.39
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 2.5%
- Debt/Equity
- 38%
- Revenue Growth
- -3.6%
- Earnings Growth
- 2.0%
- Dividend Yield
- 2.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance