investorscraft@gmail.com

Investor's Craft

S&P 500 Health CareS&P 500 EnergyS&P 500 Information Tech.S&P 500 Communic. ServicesS&P 500 Consumer Discret.S&P 500 Consumer StaplesS&P 500 IndustrialsS&P 500 Materials
IntroductionThe concept of valuationRevenue and revenue growthVariable costsFixed costsProduction assets

Intrinsic value of First Industrial Realty Trust, Inc. (FR)

Previous Close$53.30
Intrinsic Value$20.34
Upside potential  -62%
Previous Close
$53.30
Intrinsic Value
$20.34
Potential        
-62%

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh20.34 20.34

The original valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

First Industrial Realty Trust, Inc. (NYSE: FR) is a leading fully integrated owner, operator, and developer of industrial real estate with a track record of providing industry-leading customer service to multinational corporations and regional customers. Across major markets in the United States, our local market experts manage, lease, buy, (re)develop, and sell bulk and regional distribution centers, light industrial, and other industrial facility types. In total, we own and have under development approximately 64.1 million square feet of industrial space as of September 30, 2020.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %13.4NaN
Revenue, $540NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m326NaN
Operating income, $m214NaN
EBITDA, $m369NaN
Interest expense (income), $mNaN
Earnings before tax, $m382NaN
Tax expense, $m23NaN
Net income, $m359NaN

BALANCE SHEET

Cash and short-term investments, $m145NaN
Total assets, $m4954NaN
Adjusted assets (=assets-cash), $m4809NaN
Average production assets, $m4123NaN
Working capital, $m55NaN
Total debt, $m2622NaN
Total liabilities, $m2424NaN
Total equity, $m2530NaN
Debt-to-equity ratio1.036NaN
Adjusted equity ratio0.612NaN

CASH FLOW

Net income, $m359NaN
Depreciation, amort., depletion, $m156NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m411NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-652NaN
Free cash flow, $m1063NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m55
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount