Valuation First Industrial Realty Trust, Inc.

Stocks

Market Closed - NYSE 16:00:03 2026-08-21 EDT			5-day change	1st Jan Change
62.93 ^USD	+0.50%		+0.10%	+9.88%

08-13	First Industrial Realty Trust Keeps Quarterly Dividend at $0.50 a Share, Payable Oct. 19 to Holders of Record Sept. 30	MT
08-13	First Industrial Realty Trust, Inc. Declares Common Stock Dividend for the Quarter Ending September 30, 2026, Payable on October 19, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,625	6,377	6,967	6,635	7,584	8,343	-	-
Change	-	-26.07%	9.25%	-4.77%	14.31%	10.01%	-	-
Enterprise Value (EV) ¹	10,177	8,310	9,147	8,799	10,059	10,862	10,799	10,997
Change	-	-18.34%	10.08%	-3.8%	14.32%	7.99%	-0.58%	1.83%
P/E	31.7x	17.7x	25.4x	23.1x	30.6x	24.4x	32.5x	31.6x
PBR	3.82x	2.59x	2.72x	2.49x	2.84x	3.11x	3.1x	3.16x
PEG	-	0.6x	-1.1x	4.78x	-2.2x	0.6x	-1.3x	10.63x
Capitalization / Revenue	18.1x	11.8x	11.3x	9.91x	10.4x	10.6x	9.94x	9.31x
EV / Revenue	21.4x	15.4x	14.9x	13.1x	13.8x	13.8x	12.9x	12.3x
EV / EBITDA	32.8x	23x	22.2x	19.6x	20.3x	20.2x	18.6x	17.8x
EV / EBIT	56.7x	38.8x	37.4x	32.3x	32.7x	32.3x	28.7x	26.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.08	1.18	1.28	1.48	1.78	1.993	2.112	2.267
Rate of return	1.63%	2.45%	2.43%	2.95%	3.11%	3.17%	3.36%	3.6%
EPS ²	2.09	2.72	2.07	2.17	1.87	2.578	1.936	1.993
Distribution rate	51.7%	43.4%	61.8%	68.2%	95.2%	77.3%	109%	114%
Net sales ¹	476.3	539.9	614	669.6	727.1	786.4	839.2	895.7
EBITDA ¹	310.2	361.3	411.3	449	495.7	538.6	580.8	617.6
EBIT ¹	179.4	214	244.6	272.4	307.7	336	375.9	412.9
Net income ¹	271	359.1	274.8	287.6	247.3	344.6	262	286.5
Net Debt ¹	1,551	1,933	2,180	2,165	2,475	2,520	2,457	2,654
Reference price ²	66.20	48.26	52.67	50.13	57.27	62.93	62.93	62.93
Nbr of stocks (in thousands)	130,290	132,135	132,275	132,349	132,422	132,573	-	-
Announcement Date	2/9/22	2/8/23	2/7/24	2/5/25	2/4/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FIRST INDUSTRIAL REALTY TRUST, INC.	24.41x	13.81x	20.17x	3.17%	8.34B
PROLOGIS, INC.	42.58x	19.71x	25.17x	3.02%	135B
GOODMAN GROUP	17.22x	15.77x	17.94x	1.11%	39.97B
EASTGROUP PROPERTIES, INC.	34.03x	15.89x	22.48x	3.17%	10.79B
REXFORD INDUSTRIAL REALTY, INC.	618.64x	9.35x	13.18x	4.71%	8.28B
FIBRA PROLOGIS	21.72x	13.26x	18.39x	4.45%	7.46B
TERRENO REALTY CORPORATION	32.31x	16.64x	25.26x	3.21%	7.43B
STAG INDUSTRIAL, INC.	33.42x	11.49x	15.67x	4.22%	7.07B
TRITAX BIG BOX REIT PLC	8.69x	19.59x	22.26x	5.32%	6.32B
WAREHOUSES DE PAUW SA	10.5x	18.25x	19.15x	6.05%	5.97B
Average	84.35x	15.38x	19.97x	3.84%	23.64B
Weighted average by Cap.	54.46x	17.71x	22.50x	2.99%