STAG - NYSE

STAG Industrial, Inc.

STAG Industrial, Inc.

STAGยทNYSE

$36.52

-0.055%
Real EstateREIT - Industrial

STAG Industrial, Inc. (NYSE: STAG) is a real estate investment trust focused on the acquisition and operation of single-tenant, industrial properties throughout the United States. By targeting this type of property, STAG has developed an investment strategy that helps investors find a powerful balance of income plus growth.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$6.98B
EPS1.4600
P/E Ratio25.01
Earnings Date07/28/2026
STAG Industrial, Inc.

STAG Industrial, Inc. Fair Value Envelope

STAG ยท NYSE

Our analysis suggests that STAG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $36.52, this represents a potential HIDDEN relative to our calculated worth for STAG Industrial, Inc..

HIDDEN
Intrinsic Value
Current Price: $36.52

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$11.4B
+ Cash & Equivalents$14.9M
Firm Value$11.4B
- Debt$3.3B
Equity Value$8.1B
/ Shares Outstanding186,750,070B
DCF Value$43
UNDERVALUED BY 19%

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
$496.4M
$531.8M
$569.8M
$610.4M
$653.9M
$700.5M
$750.5M
$804.0M
$861.4M
$922.8M
Maintenance CapEx
-$13.2M
-$14.1M
-$15.1M
-$16.2M
-$17.4M
-$18.6M
-$19.9M
-$21.4M
-$22.9M
-$24.5M
Owner Earnings
$483.2M
$517.7M
$554.6M
$594.2M
$636.5M
$681.9M
$730.6M
$782.7M
$838.5M
$898.3M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$447.4M
$443.8M
$440.3M
$436.7M
$433.2M
$429.7M
$426.3M
$422.8M
$419.4M
$416.1M
Terminal Value represents 62.1% of Enterprise Value

Related Guides

Blog Categories

Continue your STAG 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.