US · ILPT
Industrial Logistics Properties Trust
- Sector
- Real Estate · REIT - Industrial
- Headquarters
- Newton, MA 02458
- Website
- ilptreit.com
Price · as of 2025-12-31
$7.70
Market cap 390.59M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $51.03 | +562.73% |
| Intrinsic Value(DCF) | $2.44 | -68.31% |
| Graham-Dodd Method(GD) | $0.59 | -92.3% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $0.00 | $14.79 | |||
| 2017 | $15.50 | $32.05 | $6.01 | $0.00 | $12.38 |
| 2018 | $15.52 | $25.10 | $5.91 | $5.54 | $13.64 |
| 2019 | $17.76 | $17.47 | $1.17 | $0.00 | $38.21 |
| 2020 | $20.49 | $20.44 | $0.00 | $1.88 | $23.51 |
| 2021 | $20.36 | $25.78 | $1.14 | $5.26 | $0.00 |
| 2022 | $3.31 | $26.75 | $0.21 | $0.00 | $0.00 |
| 2023 | $3.88 | $48.37 | $0.00 | $1.39 | $0.00 |
| 2024 | $3.68 | $54.80 | $0.00 | $0.67 | $0.00 |
| 2025 | $6.09 | $51.03 | $0.00 | $0.59 | $0.00 |
AI valuation
Our deep-learning model estimates Industrial Logistics Properties Trust's (ILPT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $51.03
- Current price
- $7.70
- AI upside
- +562.73%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.44
-68.31% upside
Graham-Dodd
$0.59
-92.3% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ILPT | Industrial Logistics Prop… | $7.70 | 390.59M | +563% | -68% | -92% | — | -3.92 | 0.82 | 0.90 | 13.55 | — | 1.23 | 12.64% | 32.96% | -14.75% | -19.50% | 3.19% | -1.94% | 8.63 | 0.56 | 0.23 | 0.23 | 12.32 | -3151.00% | 148.00% | 204131.00% | 10.46% | 0.04 | 0.91% | 1.98% | -7.80% | 37.57% | 30.04 | 105.70 | 9.90 | -0.16 |
| CIO | City Office REIT, Inc. | $6.99 | 282.14M | +169% | -31% | +5% | — | -11.48 | 0.27 | 1.15 | 10.97 | -7.56 | 0.28 | 59.41% | 10.92% | -10.33% | -2.27% | 1.35% | -1.15% | 0.88 | 0.57 | 0.32 | 0.23 | 8.36 | 15200.00% | -445.00% | 287.00% | 29.93% | 0.19 | 4.24% | 11.93% | -137.00% | 17.70% | 44.15 | 14.01 | 4.82 | 0.33 |
| CMTG | Claros Mortgage Trust, In… | $2.39 | 335.12M | +916% | -62% | — | — | — | 0.21 | 1.61 | 306.54 | — | 0.21 | 38.26% | -224.83% | -242.53% | 0.00% | -8.02% | 0.00% | 2.05 | -13.67 | 1.80 | 1.79 | 276.35 | 11750.00% | 1815.00% | -13990.00% | -10.22% | -0.01 | -0.59% | 0.00% | — | 559.97% | -7.27 | -99.35 | 16.35 | -0.14 |
| GMRE | Global Medical REIT Inc. | $37.20 | 497.66M | +1,136% | +214% | — | -57% | 14.97 | 0.19 | 0.72 | 8.16 | — | 0.21 | 78.87% | 23.61% | 4.79% | 1.19% | 2.74% | 0.53% | 1.22 | 1.14 | 0.03 | 0.02 | 7.07 | -9461.00% | -179.00% | -14294.00% | -25.26% | 0.10 | -2.10% | 66.18% | 990.40% | 66.18% | 22.83 | -29.75 | 5.39 | -0.67 |
| LAND | Gladstone Land Corporatio… | $12.28 | 457.64M | +146% | -60% | -43% | -95% | 32.81 | 0.66 | 5.83 | 21.65 | — | 0.67 | 87.40% | 78.61% | -13.77% | 1.99% | 5.03% | 1.06% | 0.80 | 2.99 | 1.67 | 1.58 | 11.58 | 0.00% | -1067.00% | -10069.00% | -0.04% | 0.41 | -0.01% | 5.41% | 177.50% | 5.43% | 15.95 | -5682.45 | 12.54 | 0.47 |
| NLOP | Net Lease Office Properti… | $13.64 | 202.06M | +83% | -38% | — | +388% | -1.43 | 0.70 | 1.72 | -1.15 | -2.43 | 0.83 | 8.82% | 29.41% | -121.06% | -33.17% | 7.65% | -23.07% | 0.08 | 2.77 | 5.46 | 5.46 | 1.02 | 5874.00% | -1564.00% | -1078.00% | 30.98% | 2.93 | 13.91% | 0.00% | 0.00% | 116.80% | 3.11 | 1.71 | 0.91 | -0.16 |
| SEG | Seaport Entertainment Gro… | $23.36 | 297.49M | -11% | -61% | — | — | -1.35 | 0.37 | 1.86 | -1.71 | — | 0.38 | 32.73% | -91.55% | -137.86% | -32.25% | -17.98% | -22.44% | 0.27 | -15.07 | 8.78 | 7.86 | 0.15 | -7140.00% | -393.00% | -1453.00% | -28.74% | -2.42 | -10.50% | 0.00% | 0.00% | 105.71% | -1.87 | -3.20 | 1.71 | 0.59 |
| SITC | SITE Centers Corp. | $6.16 | 323.17M | +387% | -29% | — | — | 1.83 | 0.97 | 2.65 | 0.87 | — | 0.97 | -5.68% | 144.40% | 144.40% | 41.78% | 36.33% | 30.68% | 0.00 | 11.62 | — | — | -0.50 | -6530.00% | -5561.00% | -6501.00% | 6.01% | — | 4.01% | 109.05% | 200.00% | 221.22% | 1.16 | 10.56 | 1.68 | -16.47 |
| SVC | Service Properties Trust | $2.30 | 386.6M | +890% | -61% | — | — | -1.85 | 0.58 | 0.21 | 0.07 | — | 0.68 | 0.00% | 0.00% | -11.15% | -27.01% | 0.00% | -2.97% | 0.00 | 0.00 | — | — | -0.91 | -2695.00% | -433.00% | -1548.00% | 31.55% | — | 3.51% | 0.00% | 0.00% | 1584.05% | — | 0.23 | 0.01 | 0.38 |
| WHLR | Wheeler Real Estate Inves… | $1.90 | 388.85K | +50,942,474% | +4,862,184% | +4,501,681% | — | -0.02 | 0.00 | 0.00 | 8.09 | -0.05 | 0.00 | 66.44% | 35.89% | -9.16% | -14.22% | 6.99% | -1.45% | 8.32 | — | 2.67 | 2.04 | 8.28 | 4170.00% | 220.00% | 27919.00% | 1733.60% | 0.92 | 0.65% | 0.00% | 0.00% | 13229.38% | 11.99 | 129.97 | 4.30 | -0.31 |
About Industrial Logistics Properties Trust
ILPT is a real estate investment trust, or REIT, that owns and leases industrial and logistics properties throughout the United States. ILPT is managed by the operating subsidiary of The RMR Group Inc. (Nasdaq: RMR), an alternative asset management company that is headquartered in Newton, MA.
- CEO
- Yael Duffy
- Employees
- 0
- Beta
- 2.49
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.44 ÷ $7.70) − 1 = -68.31% (DCF, example).