PLYM - NYSE

Plymouth Industrial REIT, Inc.

Plymouth Industrial REIT, Inc.

PLYMยทNYSE

$21.98

+0.046%
Real EstateREIT - Industrial

Plymouth Industrial REIT, Inc. is a vertically integrated and self-managed real estate investment trust focused on the acquisition and operation of single and multi-tenant industrial properties located in secondary and select primary markets across the United States. The Company seeks to acquire properties that provide income and growth that enable the Company to leverage its real estate operating expertise to enhance shareholder value through active asset management, prudent property re-positioning and disciplined capital deployment.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$979.23M
EPS3.1000
P/E Ratio7.09
Earnings Date02/24/2026
Plymouth Industrial REIT, Inc.

Plymouth Industrial REIT, Inc. Fair Value Envelope

PLYM ยท NYSE

Our analysis suggests that PLYM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $21.98, this represents a potential HIDDEN relative to our calculated worth for Plymouth Industrial REIT, Inc..

HIDDEN
Intrinsic Value
Current Price: $21.98

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$5.3B
+ Cash & Equivalents$17.5M
Firm Value$5.3B
- Debt$646.0M
Equity Value$4.7B
/ Shares Outstanding44,551,164B
DCF Value$105
UNDERVALUED BY 377%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$112.7M
$132.3M
$155.2M
$182.1M
$213.7M
$250.8M
$294.3M
$345.3M
$405.2M
$475.5M
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$112.7M
$132.3M
$155.2M
$182.1M
$213.7M
$250.8M
$294.3M
$345.3M
$405.2M
$475.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$104.4M
$113.4M
$123.2M
$133.9M
$145.5M
$158.0M
$171.7M
$186.6M
$202.7M
$220.2M
Terminal Value represents 70.6% of Enterprise Value

Related Guides

Blog Categories

Continue your PLYM research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.