Valuation First Industrial Realty Trust, Inc.

Stocks

Market Closed - NYSE 16:00:02 2026-10-27 EDT			5-day change	1st Jan Change
55.17 ^USD	-0.04%		-6.79%	-3.67%

10-22	First Industrial Realty Trust, Inc., Q3 2026 Earnings Call, Oct 22, 2026
10-21	First Industrial Realty Trust Q3 FFO, Revenue Rise	MT

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	7,314	-	-
Change	-	-26.07%	9.25%	-4.77%	14.31%	-3.55%	-	-
Enterprise Value (EV) ¹	10,177	8,310	9,147	8,799	10,059	9,904	9,763	9,844
Change	-	-18.34%	10.08%	-3.8%	14.32%	-1.54%	-1.42%	0.83%
P/E	31.7x	17.7x	25.4x	23.1x	30.6x	22x	29.1x	28.1x
PBR	3.82x	2.59x	2.72x	2.49x	2.84x	2.7x	2.76x	2.77x
PEG	-	0.6x	-1.1x	4.78x	-2.2x	0.6x	-1.2x	8.01x
Capitalization / Revenue	18.1x	11.8x	11.3x	9.91x	10.4x	9.26x	8.73x	8.25x
EV / Revenue	21.4x	15.4x	14.9x	13.1x	13.8x	12.5x	11.7x	11.1x
EV / EBITDA	32.8x	23x	22.2x	19.6x	20.3x	18.4x	16.9x	16.1x
EV / EBIT	56.7x	38.8x	37.4x	32.3x	32.7x	29.6x	26.4x	24.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.08	1.18	1.28	1.48	1.78	2	2.135	2.286
Rate of return	1.63%	2.45%	2.43%	2.95%	3.11%	3.63%	3.87%	4.14%
EPS ²	2.09	2.72	2.07	2.17	1.87	2.508	1.894	1.96
Distribution rate	51.7%	43.4%	61.8%	68.2%	95.2%	79.8%	113%	117%
Net sales ¹	476.3	539.9	614	669.6	727.1	790.2	837.5	886.6
EBITDA ¹	310.2	361.3	411.3	449	495.7	537	578.3	610.6
EBIT ¹	179.4	214	244.6	272.4	307.7	334.6	369.8	408.4
Net income ¹	271	359.1	274.8	287.6	247.3	338.6	257.9	278.7
Net Debt ¹	1,551	1,933	2,180	2,165	2,475	2,590	2,449	2,530
Reference price ²	66.20	48.26	52.67	50.13	57.27	55.17	55.17	55.17
Nbr of stocks (in thousands)	130,290	132,135	132,275	132,349	132,422	132,578	-	-
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.	22.1x	12.54x	18.44x	3.62%	7.32B
PROLOGIS, INC.	33.62x	18.01x	22.6x	3.39%	120B
SIMON PROPERTY GROUP, INC.	32.47x	14.45x	18.56x	4.23%	68.82B
REALTY INCOME CORPORATION	37.92x	14.94x	15.44x	5.71%	53.91B
GOODMAN GROUP	17.76x	15.04x	17.11x	1.16%	37.2B
SEGRO PLC	13.86x	24.68x	27.03x	3.62%	16.32B
KIMCO REALTY CORPORATION	27.52x	10.92x	15.02x	4.54%	15.86B
UNIBAIL-RODAMCO-WESTFIELD SE	8.24x	11.84x	14.5x	6.06%	14.71B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.29x	16.26x	23.63x	5.26%	14.22B
REGENCY CENTERS CORPORATION	29.55x	11.24x	16.46x	4.12%	13.46B
Average	24.13x	14.99x	18.88x	4.17%	36.19B
Weighted average by Cap.	29.24x	15.88x	19.47x	3.94%