Valuation First Industrial Realty Trust, Inc.

Stocks

Market Closed - NYSE 16:00:02 2026-09-24 EDT			5-day change	1st Jan Change
61.36 ^USD	+0.47%		-1.64%	+7.14%

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	8,135	-	-
Change	-	-26.07%	9.25%	-4.77%	14.31%	7.26%	-	-
Enterprise Value (EV) ¹	10,177	8,310	9,147	8,799	10,059	10,597	10,591	10,789
Change	-	-18.34%	10.08%	-3.8%	14.32%	5.34%	-0.05%	1.87%
P/E	31.7x	17.7x	25.4x	23.1x	30.6x	26x	31.7x	30.8x
PBR	3.82x	2.59x	2.72x	2.49x	2.84x	3.07x	3.02x	3.08x
PEG	-	0.6x	-1.1x	4.78x	-2.2x	1x	-1.8x	10.36x
Capitalization / Revenue	18.1x	11.8x	11.3x	9.91x	10.4x	10.3x	9.69x	9.08x
EV / Revenue	21.4x	15.4x	14.9x	13.1x	13.8x	13.5x	12.6x	12x
EV / EBITDA	32.8x	23x	22.2x	19.6x	20.3x	19.7x	18.2x	17.5x
EV / EBIT	56.7x	38.8x	37.4x	32.3x	32.7x	31.5x	28.2x	26.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.08	1.18	1.28	1.48	1.78	1.979	2.112	2.267
Rate of return	1.63%	2.45%	2.43%	2.95%	3.11%	3.23%	3.44%	3.69%
EPS ²	2.09	2.72	2.07	2.17	1.87	2.36	1.936	1.993
Distribution rate	51.7%	43.4%	61.8%	68.2%	95.2%	83.9%	109%	114%
Net sales ¹	476.3	539.9	614	669.6	727.1	786.6	839.2	895.7
EBITDA ¹	310.2	361.3	411.3	449	495.7	538.2	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	330.9	262	286.5
Net Debt ¹	1,551	1,933	2,180	2,165	2,475	2,462	2,457	2,654
Reference price ²	66.20	48.26	52.67	50.13	57.27	61.36	61.36	61.36
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.	26x	13.47x	19.69x	3.23%	8.13B
PROLOGIS, INC.	40.19x	18.84x	24.06x	3.2%	127B
GOODMAN GROUP	17.95x	15.16x	17.28x	1.15%	37.57B
EASTGROUP PROPERTIES, INC.	34.09x	15.85x	22.44x	3.14%	10.87B
REXFORD INDUSTRIAL REALTY, INC.	631.27x	9.56x	13.46x	4.62%	8.45B
TERRENO REALTY CORPORATION	33.65x	16.41x	24.84x	3.25%	7.24B
FIBRA PROLOGIS	20.51x	13.2x	17.04x	4.15%	7.05B
STAG INDUSTRIAL, INC.	33.98x	11.61x	15.85x	4.15%	7.19B
TRITAX BIG BOX REIT PLC	9.05x	18.32x	21.03x	5.7%	5.69B
WAREHOUSES DE PAUW SA	9.72x	17.83x	18.5x	6.32%	5.57B
Average	85.64x	15.03x	19.42x	3.89%	22.5B
Weighted average by Cap.	55.29x	17.01x	21.62x	3.11%