Valuation First Industrial Realty Trust, Inc.

Stocks

Market Closed - NYSE 16:00:02 2026-08-28 EDT			5-day change	1st Jan Change
61.94 ^USD	-0.72%		-1.57%	+8.15%

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	8,212	-	-
Change	-	-26.07%	9.25%	-4.77%	14.31%	8.28%	-	-
Enterprise Value (EV) ¹	10,177	8,310	9,147	8,799	10,059	10,731	10,668	10,866
Change	-	-18.34%	10.08%	-3.8%	14.32%	6.68%	-0.59%	1.85%
P/E	31.7x	17.7x	25.4x	23.1x	30.6x	24x	32x	31.1x
PBR	3.82x	2.59x	2.72x	2.49x	2.84x	3.07x	3.05x	3.11x
PEG	-	0.6x	-1.1x	4.78x	-2.2x	0.6x	-1.3x	10.46x
Capitalization / Revenue	18.1x	11.8x	11.3x	9.91x	10.4x	10.4x	9.79x	9.17x
EV / Revenue	21.4x	15.4x	14.9x	13.1x	13.8x	13.6x	12.7x	12.1x
EV / EBITDA	32.8x	23x	22.2x	19.6x	20.3x	19.9x	18.4x	17.6x
EV / EBIT	56.7x	38.8x	37.4x	32.3x	32.7x	31.9x	28.4x	26.3x
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%	3.22%	3.41%	3.66%
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	61.94	61.94	61.94
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.	24.02x	13.65x	19.92x	3.22%	8.21B
PROLOGIS, INC.	42.25x	19.59x	25.02x	3.04%	134B
GOODMAN GROUP	19.09x	16.13x	18.36x	1.08%	40.96B
EASTGROUP PROPERTIES, INC.	33.86x	15.82x	22.39x	3.18%	10.74B
REXFORD INDUSTRIAL REALTY, INC.	616.98x	9.33x	13.15x	4.72%	8.26B
FIBRA PROLOGIS	21.83x	13.36x	17.29x	4.09%	7.44B
TERRENO REALTY CORPORATION	31.56x	16.31x	24.75x	3.28%	7.26B
STAG INDUSTRIAL, INC.	33.88x	11.6x	15.82x	4.16%	7.17B
TRITAX BIG BOX REIT PLC	8.63x	19.18x	22.06x	5.32%	6.25B
WAREHOUSES DE PAUW SA	10.23x	18.29x	18.98x	6%	5.96B
Average	84.23x	15.33x	19.77x	3.81%	23.59B
Weighted average by Cap.	54.40x	17.67x	22.39x	2.98%