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 Ffo Multiple | 16.7x - 18.4x | 17.5x |
| Selected Fwd Ffo Multiple | 16.1x - 17.7x | 16.9x |
| Fair Value | $103.84 - $114.77 | $109.31 |
| Upside | -4.9% - 5.1% | 0.1% |
| Benchmarks | - | Full Ticker |
| Rexford Industrial Realty, Inc. | - | NYSE:REXR |
| First Industrial Realty Trust, Inc. | - | NYSE:FR |
| EastGroup Properties, Inc. | - | NYSE:EGP |
| Terreno Realty Corporation | - | NYSE:TRNO |
| Industrial Logistics Properties Trust | - | NasdaqGS:ILPT |
| Prologis, Inc. | - | NYSE:PLD |
| - | - | - |
| Select Price / LTM FFO Ratio | ||||||||
| Benchmark Companies | ||||||||
| REXR | FR | EGP | TRNO | ILPT | PLD | |||
| NYSE:REXR | NYSE:FR | NYSE:EGP | NYSE:TRNO | NasdaqGS:ILPT | NYSE:PLD | |||
| Historical FFO Growth | ||||||||
| 5Y CAGR | 29.9% | 9.6% | 16.9% | 21.0% | NM | NM | ||
| 3Y CAGR | 28.9% | 11.0% | 18.4% | 24.3% | NM | NM | ||
| Latest Twelve Months | 14.3% | 8.6% | 15.5% | 25.0% | 13.9% | 0.9% | ||
| Historical FFO Margin | ||||||||
| Fiscal Year Two Years Prior | 57.9% | 46.0% | 61.4% | 54.6% | 0.0% | 0.0% | ||
| Fiscal Year One Year Prior | 59.5% | 52.2% | 62.4% | 57.3% | 7.1% | 69.0% | ||
| Latest Fiscal Year | 58.0% | 52.1% | 63.9% | 60.6% | 8.0% | 67.7% | ||
| Latest Twelve Months | 58.0% | 52.1% | 63.9% | 60.6% | 8.0% | 67.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 10.0x | 10.9x | 14.3x | 16.4x | 0.5x | 12.0x | ||
| Price / LTM EPS | 34.3x | 24.9x | 40.0x | 34.2x | -2.4x | 27.2x | ||
| Price / LTM FFO | 17.8x | 21.7x | 23.2x | 29.1x | 7.0x | 19.5x | ||
| Low | Mid | High | ||||||
| Benchmark Price / LTM FFO | 7.0x | 21.7x | 29.1x | |||||
| Historical Price / LTM FFO | 19.5x | 22.0x | 37.4x | |||||
| Selected Price / LTM FFO | 16.7x | 17.5x | 18.4x | |||||
| (x) LTM Funds From Operations | 5,795 | 5,795 | 5,795 | |||||
| (=) Equity Value | 96,531 | 101,612 | 106,693 | |||||
| (/) Shares Outstanding | 926.9 | 926.9 | 926.9 | |||||
| Implied Value Range | 104.15 | 109.63 | 115.11 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 104.15 | 109.63 | 115.11 | 109.23 | ||||
| Upside / (Downside) | -4.7% | 0.4% | 5.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | REXR | FR | EGP | TRNO | ILPT | PLD | |
| Value of Common Equity | 9,013 | 7,162 | 9,100 | 6,288 | 231 | 101,241 | |
| (/) Shares Outstanding | 227.5 | 132.4 | 51.9 | 99.8 | 66.1 | 926.9 | |
| Implied Stock Price | 39.61 | 54.10 | 175.20 | 63.02 | 3.49 | 109.23 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 39.61 | 54.10 | 175.20 | 63.02 | 3.49 | 109.23 | |
| 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 | |