First Industrial Realty Trust, Inc.

First Industrial Realty Trust, Inc.

FRยทNYSE

$60.40

-0.033%
Real EstateREIT - Industrial

First Industrial Realty Trust, Inc. (NYSE: FR) is a leading fully integrated owner, operator, and developer of industrial real estate with a track record of providing industry-leading customer service to multinational corporations and regional customers. Across major markets in the United States, our local market experts manage, lease, buy, (re)develop, and sell bulk and regional distribution centers, light industrial, and other industrial facility types. In total, we own and have under development approximately 64.1 million square feet of industrial space as of September 30, 2020.

At a Glance

Live Snapshot
Market Cap$8.01B
EPS1.8700
P/E Ratio32.30
Earnings Date07/15/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is elevated (P/E 32.3).

Valuation inputs: P/E 32.3, earnings yield +3.1%, momentum -0.0%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE +9.3%, ROIC +5.3%).

Profitability stack: net margin +34.0%, ROE +9.3%, ROIC +5.3%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile looks controlled across current risk inputs.

Risk factors: liabilities/assets +51.5%, momentum -0.0%, net margin +34.0%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

fr

First Industrial Realty Trust, Inc. Market vs Earnings Trajectory

FR ยท NYSE

Loading price and EPS data...

First Industrial Realty Trust, Inc.

First Industrial Realty Trust, Inc. Fair Value Envelope

FR ยท NYSE

Our analysis suggests that FR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $60.4, this represents a potential HIDDEN relative to our calculated worth for First Industrial Realty Trust, Inc..

Intrinsic Value
Current Price: $60.4
3Y-31.0%
5Y+22.0%
10Y+78.0%
3Y+35.0%
5Y+62.0%
10Y+92.0%
3Y-31.0%
5Y+23.0%
10Y+104.0%
3Y+12.0%
5Y+91.0%
10Y+166.0%
3Y-203.0%
5Y+44.0%
10Y-1825.0%
3Y+15.0%
5Y+50.0%
10Y+104.0%
First Industrial Realty Trust, Inc.

First Industrial Realty Trust, Inc. Profit Bridge

FR ยท NYSE
Revenue727.08M
Cost of Goods Sold (562.74M)
Gross Profit164.34M
Operating Expenses (-143.37M)
Operating Income307.71M
Interest Expense (89.92M)
Other Income/Expense-28.34M
Pretax Income279.36M
Income Tax (15.28M)
Net Income247.44M
Net Income
247.44M

Profitability Analysis

Gross Margin

22.6%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

42.3%

Outstanding operational efficiency. The company generates substantial profit from core operations.

Net Profit Margin

34.0%

Exceptional profitability. The company converts a significant portion of revenue to bottom-line earnings.

Effective Tax Rate

5.5%

Below-average tax rate suggests effective tax planning, favorable jurisdictions, or tax credits.

Profitability Insight

Efficient profit conversion: Minimal margin compression from gross to net indicates lean operations and favorable tax/interest environment.

22.60%
Gross Profit Margin
-69%
3Y-69.0%
5Y-69.0%
10Y-68.0%
42.32%
Operating Profit Margin
4%
3Y+7.0%
5Y-4.0%
10Y-33.0%
34.03%
Net Profit Margin
-21%
3Y-49.0%
5Y-24.0%
10Y+6.0%
9.26%
Return on Equity
-14%
3Y-37.0%
5Y-13.0%
10Y-5.0%
4.35%
Return on Assets
-20%
3Y-40.0%
5Y-18.0%
10Y-
5.34%
Return on Invested Capital
-1%
3Y+25.0%
5Y-1.0%
10Y-39.0%
FR

First Industrial Realty Trust, Inc. Cash Conversion Engine

FR ยท NYSE
Net Income264.08M
Depreciation & Amortization195.08M
Stock-Based Compensation0.00
Change in Working Capital17.75M
Others-15.57M
Capital Expenditures-346.45M
Free Cash Flow114.89M

Cash Flow Quality Analysis

FCF Conversion Rate

43.5%

Weak cash conversion. Significant portion of earnings not converting to cashโ€”review working capital trends and capital intensity.

CapEx Intensity

75.1%

Very high capital intensity consumes most operating cash flow. Limited flexibility for dividends or debt reduction.

FCF Growth Trend

-14.8%

Declining FCF warrants attention. Investigate whether due to temporary factors or fundamental deterioration.

Working Capital Impact

+$17.75M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

Cash Flow Quality Insight

Capital-intensive growth: Heavy reinvestment limits current cash available but may drive future returns. Assess whether CapEx supports compelling growth opportunities with adequate ROI.

fr

First Industrial Realty Trust, Inc. Funding & Solvency Profile

FR ยท NYSE
Cash & Cash Equivalents0.00
Net Receivables0.00
Inventory0.00
Other Current Assets0.00
Total Current Assets0
Property, Plant & Equipment0.00
Goodwill & Intangible Assets0.00
Long-Term Investments0.00
Other Non-Current Assets0.00
Total Non-Current Assets0
Total Assets
5.77B

Financial Health Analysis

Debt-to-Equity Ratio

1.02x

Elevated leverage. Debt exceeds equity, which amplifies both gains and risks. Monitor debt servicing ability.

Working Capital

0

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

0% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

fr

First Industrial Realty Trust, Inc. Street Expectations Map

FR ยท NYSE

Wall Street analysts project that FR stock may experience modest gains over the coming 12 months. The consensus 1-year price target stands at 65.13, with estimates ranging from a low of 62.00 to a high of 68.00.

Lowest Target
62.00
2.65%
Consensus Target
65.13
7.83%
Highest Target
68.00
12.58%

The consensus 1-year price target stands at 65.13, with estimates ranging from a low of 62.00 to a high of 68.00.

Analyst Consensus Analysis

Upside Potential

+7.8%

Moderate upside. Analysts expect positive returns but with limited margin of safety. Consider entry timing.

Analyst Agreement

9.2% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

High

Positive outlook with reasonable agreement. Analysts generally optimistic about prospects with manageable uncertainty.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

fr

First Industrial Realty Trust, Inc. Insider Positioning

FR ยท NYSE

During the last 12 months, insiders have sold $20K worth of FR shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

340

19.85K

Net Activity

-20K

-$20K

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

1
YJL

Yap Johannson L

Officer: Chief Investment Officer

340 sharesโ€ข1 transactions

$20K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $20K net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Insider Participation

High Selling

1 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

0.00%
Dividend Yield
-100%
3Y-100.0%
5Y-100.0%
10Y-100.0%
ย 

fr Dividend History

FR
10Y CAGR +10%
Latest $0.5
Annual $2.335
5 year growth trend
Last Period: +0%