Rexford Industrial Realty
S&P 400
$38.04
+2.81%
Delayed · cached 15 min
Fair value analysis
REXR
Rexford Industrial Realty
$38.04
Close used for this calculation
$23.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Quality radar
Consensus fair value
$23.76
Above FV▼ -37.5% against the close used
Model range $9.46 – $92.85
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$9.46Fair value$23.76Bull$92.85
FairClose
52-week traded range
52W low $32.4752W high $44.26
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Rexford Industrial Realty closed at $38.04, 60.1% above the consensus fair value of $23.76 drawn from 8 valuation models.
Financial DNA score 50/100 — Good. P/E of 44.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$17.07
-55.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$25.52
-32.9%
√(22.5 × EPS × BVPS)
EPS=0.86, BVPS=33.66 · outside Graham range (P/E 44.2, P/B 1.1) — asset-light, treat as a rough floor
P/E Fair Value
$17.20
-54.8%
EPS × 20x (sector P/E)
EPS=0.86, Sector P/E=20x
Peter Lynch (PEG)
$25.80
-32.2%
EPS × Growth% (PEG = 1 is fair)
EPS=0.86, g=30%
Dividend Discount (DDM)
$92.85
+144.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.72, r=10%, g=8%
Book Value (P/B)
$9.46
-75.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=33.66, ROE=2.8%, g=6%, r=10%
Reverse DCF
$38.04
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.9% | Historical: 40%
Margin of Safety
$14.95
-60.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=19.93, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.