看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 5.9x - 6.5x | 6.2x |
| Selected Fwd Ps Multiple | 6.3x - 6.9x | 6.6x |
| Fair Value | $7.50 - $8.29 | $7.90 |
| Upside | -6.9% - 2.9% | -2.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Rexford Industrial Realty, Inc. | - | NYSE:REXR |
| Industrial Logistics Properties Trust | - | NasdaqGS:ILPT |
| First Industrial Realty Trust, Inc. | - | NYSE:FR |
| Plymouth Industrial REIT, Inc. | - | NYSE:PLYM |
| Prologis, Inc. | - | NYSE:PLD |
| LXP Industrial Trust | - | NYSE:LXP |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| REXR | ILPT | FR | PLYM | PLD | LXP | |||
| NYSE:REXR | NasdaqGS:ILPT | NYSE:FR | NYSE:PLYM | NYSE:PLD | NYSE:LXP | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 28.5% | 14.0% | 9.6% | 20.7% | 19.4% | 1.9% | ||
| 3Y CAGR | 27.5% | 26.2% | 12.2% | 11.4% | 18.3% | 1.4% | ||
| Latest Twelve Months | 18.0% | 0.6% | 8.5% | -10.1% | 2.6% | 5.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 29.1% | -11.0% | 53.2% | 2.2% | 46.9% | 49.5% | ||
| Prior Fiscal Year | 28.5% | -24.7% | 44.4% | 4.4% | 36.7% | 7.0% | ||
| Latest Fiscal Year | 28.1% | -21.6% | 42.7% | 71.4% | 43.5% | 10.6% | ||
| Latest Twelve Months | 28.0% | -21.2% | 38.9% | 76.2% | 42.7% | 15.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 17.6x | 15.3x | 19.1x | 12.8x | 20.0x | 15.5x | ||
| Price / LTM Sales | 8.4x | 0.4x | 9.7x | 3.9x | 11.3x | 6.5x | ||
| LTM P/E Ratio | 29.2x | -2.0x | 24.1x | 5.0x | 26.0x | 41.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 8.4x | 11.3x | |||||
| Historical LTM P/S Ratio | 7.0x | 8.6x | 13.0x | |||||
| Selected Price / Sales Multiple | 5.9x | 6.2x | 6.5x | |||||
| (x) LTM Sales | 361 | 361 | 361 | |||||
| (=) Equity Value | 2,138 | 2,251 | 2,364 | |||||
| (/) Shares Outstanding | 295.8 | 295.8 | 295.8 | |||||
| Implied Value Range | 7.23 | 7.61 | 7.99 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 7.23 | 7.61 | 7.99 | 8.06 | ||||
| Upside / (Downside) | -10.3% | -5.6% | -0.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | REXR | ILPT | FR | PLYM | PLD | LXP | |
| Value of Common Equity | 8,078 | 190 | 6,469 | 698 | 97,738 | 2,384 | |
| (/) Shares Outstanding | 236.1 | 66.1 | 132.4 | 45.5 | 927.9 | 295.8 | |
| Implied Stock Price | 34.21 | 2.87 | 48.86 | 15.33 | 105.33 | 8.06 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 34.21 | 2.87 | 48.86 | 15.33 | 105.33 | 8.06 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |