載入錯誤

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。

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Rexford Inl Rty

NYSE:REXR

美國 / 地產 / 工業REITs

DDM 多階段

股價

35.87 USD

公允價值

26.20 USD

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.3% - 5.8%	5.5%
Discount Rate	12.1% - 11.1%	11.6%
Fair Value	$23.54 - $29.61	$26.20
Upside	-40.3% - -24.9%	-33.5%

1.72

Current Dividend per Share

4.4%

Current Dividend Yield

40.0%

3yr Avg Div Growth

21.8%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

35.87 USD

公允價值

26.20 USD

看漲

-33.5%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(USD in millions)	Dec-24	Dec-25	Dec-26	Dec-27	Dec-28		Dec-29	Terminal

Net Income to Common	263	273	313	350	432		483	483
% Growth	15.6%	3.8%	14.8%	11.9%	23.3%		11.8%

Payout Ratio	140.0%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	368	368	282	315	389		435	447
% Growth		0.0%	-23.4%	11.9%	23.3%		11.8%

支援算式

Historical Performance

Discounting Periods

Discounting Factors

Pv of Discrete Dividends

Pv of Terminal Dividends


Historical Performance

	Fiscal Year Ending						YTD	YTD
(USD in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	103	136	210	302	368		302	368
% Growth		33%	55%	44%	22%			22%

Net Income to Common	61	112	157	227	263		227	263
% Growth		82%	41%	44%	16%			16%

Payout Ratio	167%	122%	134%	133%	140%		133%	140%
Retention Ratio	-67%	-22%	-34%	-33%	-40%		-33%	-40%

Adjusted EBITDA	203	280	384	507	614		507	614
% Growth		38%	37%	32%	21%			21%

Total Debt	1,240	1,412	1,947	2,235	3,356		2,235	3,356
Shareholder's Equity	3,003	4,629	6,401	7,611	8,168		7,611	8,168

Debt / EBITDA	6.1	5.0	5.1	4.4	5.5			4.7
Debt / Equity	41%	31%	30%	29%	41%		29%	41%


3-Yr Avg. Dividend Growth	40.0%
5-Yr Median Payout Ratio	133.7%

版權所有。使用條款

繁體中文

English (UK)

English (India)

English (Canada)

English (Australia)

English (South Africa)

English (Philippines)

Deutsch

Español (España)

Español (México)

Français

Italiano

Nederlands

Português (Portugal)

Polski

Português (Brasil)

Русский

Türkçe

Ελληνικά

Svenska

Suomi

日本語

한국어

简体中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt

हिंदी