First Industrial Realty Trust, Inc. (FR) DCF Valuation

First Industrial Realty Trust, Inc. (FR) DCF Valuation
  • Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • Professional Design: Trusted, Industry-Standard Templates
  • Pre-Built For Quick And Efficient Use
  • No Expertise Is Needed; Easy To Follow

First Industrial Realty Trust, Inc. (FR) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you’re an investor or analyst, this (FR) DCF Calculator is your go-to tool for accurate valuation. Loaded with real data from First Industrial Realty Trust, Inc., you can adjust forecasts and observe the effects in real-time.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 426.0 448.0 476.3 539.9 614.0 673.2 738.1 809.3 887.4 972.9
Revenue Growth, % 0 5.17 6.31 13.36 13.72 9.64 9.64 9.64 9.64 9.64
EBITDA 277.6 292.6 307.0 358.2 413.3 442.4 485.1 531.8 583.1 639.3
EBITDA, % 65.17 65.3 64.45 66.34 67.31 65.71 65.71 65.71 65.71 65.71
Depreciation 266.4 281.7 296.9 326.0 164.5 370.1 405.8 445.0 487.9 534.9
Depreciation, % 62.53 62.87 62.33 60.37 26.79 54.98 54.98 54.98 54.98 54.98
EBIT 11.2 10.9 10.1 32.2 248.8 72.3 79.2 86.9 95.3 104.4
EBIT, % 2.64 2.43 2.12 5.97 40.52 10.73 10.73 10.73 10.73 10.73
Total Cash 21.1 162.1 58.6 133.2 43.8 114.8 125.9 138.0 151.3 165.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 86.2 90.3 103.8 130.1 155.0
Account Receivables, % 20.24 20.15 21.8 24.09 25.25
Inventories .0 15.7 318.8 11.9 .0 97.8 107.2 117.6 128.9 141.3
Inventories, % 0.000000235 3.5 66.94 2.2 0 14.53 14.53 14.53 14.53 14.53
Accounts Payable 111.4 106.3 153.1 194.0 130.8 187.5 205.6 225.4 247.2 271.0
Accounts Payable, % 26.16 23.72 32.14 35.94 21.3 27.85 27.85 27.85 27.85 27.85
Capital Expenditure -254.2 -161.1 -233.2 -522.4 .0 -325.0 -356.3 -390.6 -428.3 -469.6
Capital Expenditure, % -59.68 -35.96 -48.96 -96.75 0 -48.27 -48.27 -48.27 -48.27 -48.27
Tax Rate, % -4.76 -4.76 -4.76 -4.76 -4.76 -4.76 -4.76 -4.76 -4.76 -4.76
EBITAT 11.6 10.7 9.7 29.6 260.7 70.4 77.1 84.6 92.7 101.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 49.0 106.4 -196.6 154.9 348.8 79.3 120.8 132.5 145.3 159.3
WACC, % 8.31 8.3 8.26 8.22 8.31 8.28 8.28 8.28 8.28 8.28
PV UFCF
SUM PV UFCF 493.4
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 166
Terminal Value 3,871
Present Terminal Value 2,601
Enterprise Value 3,094
Net Debt 2,202
Equity Value 892
Diluted Shares Outstanding, MM 132
Equity Value Per Share 6.74

What You Will Get

  • Real FR Financial Data: Pre-filled with First Industrial Realty Trust’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See First Industrial Realty Trust’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Customizable Investment Metrics: Adjust essential variables such as rental income growth, occupancy rates, and capital expenditures.
  • Instant Property Valuation: Automatically computes intrinsic value, net present value, and other key financial metrics.
  • Industry-Leading Precision: Leverages First Industrial Realty Trust, Inc.’s (FR) actual financial data for accurate valuation results.
  • Effortless Scenario Planning: Evaluate various assumptions and easily compare different outcomes.
  • Efficiency Booster: Avoid the complexities of creating detailed valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered First Industrial Realty Trust, Inc. (FR) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for First Industrial Realty Trust, Inc. (FR)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for First Industrial Realty Trust, Inc. (FR)?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses all in one convenient package.
  • Customizable Inputs: Modify the yellow-highlighted cells to explore different investment scenarios.
  • Detailed Insights: Automatically computes First Industrial Realty Trust’s intrinsic value and Net Present Value.
  • Preloaded Data: Access historical and projected data for reliable starting points in your analysis.
  • Professional Quality: Perfect for financial analysts, investors, and real estate consultants.

Who Should Use This Product?

  • Investors: Accurately assess First Industrial Realty Trust, Inc.'s (FR) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to First Industrial Realty Trust, Inc. (FR).
  • Consultants: Efficiently modify the template for valuation reports tailored to clients interested in First Industrial Realty Trust, Inc. (FR).
  • Entrepreneurs: Acquire insights into financial modeling practices utilized by leading real estate investment trusts.
  • Educators: Employ it as a teaching resource to illustrate valuation methodologies specific to the real estate sector.

What the Template Contains

  • Pre-Filled Data: Contains First Industrial Realty Trust, Inc.'s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC using customized inputs.
  • Key Financial Ratios: Assess First Industrial Realty Trust, Inc.'s profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.