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 Pb Multiple | 1.7x - 1.9x | 1.8x |
Historical Pb Multiple | 1.9x - 3.9x | 2.3x |
Fair Value | $99.03 - $109.45 | $104.24 |
Upside | -7.4% - 2.4% | -2.5% |
Benchmarks | - | Full Ticker |
Rexford Industrial Realty, Inc. | - | NYSE:REXR |
EastGroup Properties, Inc. | - | NYSE:EGP |
Plymouth Industrial REIT, Inc. | - | NYSE:PLYM |
Terreno Realty Corporation | - | NYSE:TRNO |
First Industrial Realty Trust, Inc. | - | NYSE:FR |
Prologis, Inc. | - | NYSE:PLD |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
REXR | EGP | PLYM | TRNO | FR | PLD | |||
NYSE:REXR | NYSE:EGP | NYSE:PLYM | NYSE:TRNO | NYSE:FR | NYSE:PLD | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 39.1% | 13.4% | NM- | 27.2% | 3.8% | 18.9% | ||
3Y CAGR | 33.0% | 13.1% | NM- | 28.3% | 2.0% | 8.3% | ||
Latest Twelve Months | 19.4% | 6.6% | 615.4% | 19.8% | -7.0% | 17.6% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 29.1% | 36.1% | 2.2% | 48.7% | 53.2% | 46.9% | ||
Prior Fiscal Year | 28.5% | 35.4% | 4.4% | 46.6% | 44.4% | 36.7% | ||
Latest Fiscal Year | 28.1% | 35.7% | 71.4% | 48.0% | 42.7% | 43.5% | ||
Latest Twelve Months | 28.0% | 34.8% | 76.2% | 48.0% | 38.9% | 42.7% | ||
Return on Equity | ||||||||
5 Year Average Margin | 3.0% | 9.7% | -5.2% | 5.9% | 12.7% | 7.0% | ||
Prior Fiscal Year | 3.2% | 8.8% | 1.8% | 5.9% | 10.9% | 5.7% | ||
Latest Twelve Months | 3.3% | 7.6% | 26.1% | 5.3% | 10.2% | 7.0% | ||
Next Fiscal Year | 3.0% | 7.7% | -1.8% | 4.6% | 7.8% | 4.7% | ||
Two Fiscal Years Forward | 3.3% | 8.7% | -1.4% | 4.7% | 8.6% | 5.9% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 8.5x | 13.4x | 4.0x | 14.5x | 9.6x | 11.6x | ||
Price / LTM EPS | 29.6x | 38.5x | 5.2x | 30.2x | 24.6x | 26.6x | ||
Price / Book | 1.0x | 2.6x | 1.3x | 1.5x | 2.5x | 1.9x | ||
Price / Fwd Book | 1.0x | 2.7x | 1.4x | 1.6x | 2.5x | 1.9x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 1.0x | 1.5x | 2.6x | |||||
Historical P/B Ratio | 1.9x | 2.3x | 3.9x | |||||
Selected P/B Multiple | 1.7x | 1.8x | 1.9x | |||||
(x) Book Value | 53,403 | 53,403 | 53,403 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | REXR | EGP | PLYM | TRNO | FR | PLD | |
Value of Common Equity | 8,071 | 8,808 | 715 | 5,904 | 6,558 | 99,205 | |
(/) Shares Outstanding | 236.1 | 52.4 | 45.5 | 103.3 | 132.4 | 927.9 | |
Implied Stock Price | 34.18 | 167.96 | 15.69 | 57.14 | 49.53 | 106.91 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 34.18 | 167.96 | 15.69 | 57.14 | 49.53 | 106.91 | |
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 |