Company Valuation: First Industrial Realty Trust, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,270 5,437 8,625 6,377 6,967 7,279 7,279 -
Change - 3.17% 58.64% -26.07% 9.25% 4.48% 0% -
Enterprise Value (EV) 1 6,732 6,869 10,177 8,310 9,147 9,388 9,377 9,307
Change - 2.04% 48.14% -18.34% 10.08% 2.64% -0.13% -0.74%
P/E ratio 22.1x 27.5x 31.7x 17.7x 25.4x 23.1x 34.2x 30.7x
PBR 2.99x 2.86x 3.82x 2.59x 2.72x 2.8x 2.85x 2.78x
PEG - -1.5x 0.9x 0.6x -1.1x 4.78x -1.8x 2.7x
Capitalization / Revenue 12.4x 12.1x 18.1x 11.8x 11.3x 9.91x 10.3x 9.61x
EV / Revenue 15.8x 15.3x 21.4x 15.4x 14.9x 14.1x 13.3x 12.3x
EV / EBITDA 24x 23.1x 32.8x 23x 22.2x 21x 19.5x 17.9x
EV / EBIT 42.2x 41.3x 56.7x 38.8x 37.4x 34.6x 33.6x 28.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.92 1 1.08 1.18 1.28 1.48 1.586 1.695
Rate of return 2.22% 2.37% 1.63% 2.45% 2.43% 2.95% 2.88% 3.08%
EPS 2 1.88 1.53 2.09 2.72 2.07 2.17 1.61 1.793
Distribution rate 48.9% 65.4% 51.7% 43.4% 61.8% 68.2% 98.5% 94.6%
Net sales 1 426 448 476.3 539.9 614 669.6 706.6 757.5
EBITDA 1 280.4 296.9 310.2 361.3 411.3 449 479.9 520.6
EBIT 1 159.6 166.3 179.4 214 244.6 272.4 279.4 326.2
Net income 1 238.8 196 271 359.1 274.8 287.6 214.7 234.9
Net Debt 1 1,462 1,433 1,551 1,933 2,180 2,109 2,098 2,028
Reference price 2 41.51 42.13 66.20 48.26 52.67 55.00 55.00 55.00
Nbr of stocks (in thousands) 126,952 129,050 130,290 132,135 132,275 132,348 132,348 -
Announcement Date 2/12/20 2/10/21 2/9/22 2/8/23 2/7/24 2/5/25 - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
27.59x14.14x21.01x2.69% 7.28B
38.28x19.05x24.39x3.21% 111B
29.21x23.88x27.55x0.84% 43.32B
38.59x16.52x23.76x3.02% 9.14B
33.32x13.57x19.63x4.14% 9.07B
43.26x17.46x26.38x3.03% 6.67B
36.46x12.12x16.57x4.26% 6.32B
-193.24x3.58x15.5x4.08% 6.13B
7.93x15.39x21.34x4.39% 4.91B
10.47x15.69x16.65x6.37% 4.77B
Average 7.19x 15.14x 21.28x percentage-no-prefix 20.83B
Weighted average by Cap. 27.75x 18.65x 24.01x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. FR Stock
  4. Valuation First Industrial Realty Trust, Inc.