Rexford Industrial Realty, Inc.
Bear Case (25th pct.)
-149.1% vs price
Base Case (Median)
-42.0% vs price
Bull Case (75th pct.)
-30.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-56.05 | -256.3% | High (40%) |
| EV/EBITDA | $29.35 | -18.2% | Medium (20%) |
| EV/FCF | $20.81 | -42.0% | Medium (20%) |
Based on 3 out of 8 methods, REXR appears overvalued at the current price of $35.86. The base case fair value of $20.81 implies 42.0% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.