DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Rexford Industrial Realty, Inc. (REXR)

Real Estate | REIT - Industrial

Today's Price

$38.23

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 30.64% | CAGR (5y): 15.53%

Diluted Shares Growth Rate

Regression: 16.73% | CAGR (5y): 13.92%

Dividend Growth Rate

Regression: 13.42% | CAGR (5y): 13.71%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.29x)

Discount Rate