
First Industrial Realty Trust Inc
NYSE:FR

Intrinsic Value
The intrinsic value of one
FR
stock under the Base Case scenario is
53.26
USD.
Compared to the current market price of 51.31 USD,
First Industrial Realty Trust Inc
is
Undervalued by 4%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
First Industrial Realty Trust Inc
Fundamental Analysis


Revenue & Expenses Breakdown
First Industrial Realty Trust Inc
Balance Sheet Decomposition
First Industrial Realty Trust Inc
Current Assets | 214m |
Cash & Short-Term Investments | 35.7m |
Receivables | 177.8m |
Other Current Assets | 426k |
Non-Current Assets | 5.2B |
Long-Term Investments | 82.2m |
PP&E | 4.9B |
Other Non-Current Assets | 219.8m |
Free Cash Flow Analysis
First Industrial Realty Trust Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
First Industrial Realty Trust Inc
Revenue
|
684.4m
USD
|
Cost of Revenue
|
-184.1m
USD
|
Gross Profit
|
500.3m
USD
|
Operating Expenses
|
-218.9m
USD
|
Operating Income
|
281.4m
USD
|
Other Expenses
|
-14.4m
USD
|
Net Income
|
267m
USD
|
FR Profitability Score
Profitability Due Diligence
First Industrial Realty Trust Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
First Industrial Realty Trust Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
FR Solvency Score
Solvency Due Diligence
First Industrial Realty Trust Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Score
First Industrial Realty Trust Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FR Price Targets Summary
First Industrial Realty Trust Inc
According to Wall Street analysts, the average 1-year price target for
FR
is 56.44 USD
with a low forecast of 50.5 USD and a high forecast of 66.15 USD.
Dividends
Current shareholder yield for FR is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
FR
stock under the Base Case scenario is
53.26
USD.
Compared to the current market price of 51.31 USD,
First Industrial Realty Trust Inc
is
Undervalued by 4%.