Rexford Industrial Realty, Inc. (REXR)
Real Estate Investment Trusts · Financial Services · $7.8B
Intrinsic Value (Consensus)
$19.57
Current Price
$34.45
Margin of Safety
-43.2%
43.2% Above Intrinsic Value
Value: $20
Price: $34
Valuation Model Estimates
Current Price: $34.45
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%.
Health Score
D
45
Profitability
12/25
Strength
22/25
Valuation
7/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
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
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