AlphaMadera's AlphaVal page computes First Industrial Realty Trust, Inc.'s fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it to the current market price to flag FR as undervalued, fairly valued, or overvalued.

What is First Industrial Realty Trust, Inc.'s fair value?

Fair value for FR is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value FR?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from FR's most recent reported fundamentals.

FR - First Industrial Realty Trust, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS | PRICE TARGET: $67.86 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Industrial REIT Multiple

Valuation Signal Fair Value Moderate

Trading 17.5% below fair value

Current Price $65.01

Bear Case $64.51 0.8% downside ($64.51 - $65.01) / $65.01 = -0.8% $3.26 FFO × 21x

Fair Value $78.84 21.3% upside ($78.84 - $65.01) / $65.01 = 21.3% $3.26 FFO × 25x

Bull Case $93.17 43.3% upside ($93.17 - $65.01) / $65.01 = 43.3% $3.26 FFO × 30x

Adjust Assumptions

P/FFO Multiple

25.3x

FFO per Share

3.26$

Key Value Driver

FFO/share ($3.26) × industrial P/FFO multiple

Implied Market Multiple 19.9x

Plain-Language Summary

Our base-case estimate uses P/FFO × Industrial REIT Multiple. We then blend that result with the average analyst price target of $67.86 from 29 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $78.84 per share.

Warnings

⚠ Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.

Key Risks

P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
Interest rate sensitivity: REIT multiples compress when rates rise
FFO approximation (NI + D&A) may include gains on property sales — verify