US · REXR
Rexford Industrial Realty, Inc.
- Sector
- Real Estate · REIT - Industrial
- Headquarters
- Los Angeles, CA 90025
- Website
- rexfordindustrial.com
Price · as of 2025-12-31
$35.51
Market cap 8.94B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $19.70 | -44.52% |
| Intrinsic Value(DCF) | $15.06 | -57.59% |
| Graham-Dodd Method(GD) | $13.69 | -61.44% |
| Graham Formula(GF) | $13.70 | -61.43% |
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 | $0.00 | $0.00 | |||
| 2013 | $10.47 | $71.10 | $0.00 | $10.04 | $0.00 |
| 2014 | $11.95 | $26.42 | $0.00 | $7.78 | $1.57 |
| 2015 | $13.66 | $25.14 | $0.00 | $5.08 | $1.64 |
| 2016 | $17.23 | $23.55 | $0.00 | $8.36 | $16.44 |
| 2017 | $23.10 | $26.76 | $0.00 | $11.82 | $19.85 |
| 2018 | $28.27 | $29.63 | $0.00 | $12.96 | $20.41 |
| 2019 | $41.35 | $33.52 | $0.00 | $14.32 | $19.11 |
| 2020 | $42.52 | $33.07 | $1.15 | $15.15 | $19.41 |
| 2021 | $60.37 | $40.83 | $0.00 | $22.63 | $40.07 |
| 2022 | $50.54 | $36.70 | $0.00 | $23.77 | $45.23 |
| 2023 | $49.00 | $35.68 | $0.00 | $20.89 | $39.16 |
| 2024 | $38.70 | $30.56 | $0.00 | $18.32 | $31.07 |
| 2025 | $37.65 | $19.70 | $0.00 | $13.69 | $13.70 |
AI valuation
Our deep-learning model estimates Rexford Industrial Realty, Inc.'s (REXR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $19.70
- Current price
- $35.51
- AI upside
- -44.52%
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
$15.06
-57.59% upside
Graham-Dodd
$13.69
-61.44% upside
Graham Formula
$13.70
-61.43% 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 |
| REXR | Rexford Industrial Realty… | $35.51 | 8.94B | -45% | -58% | -61% | -61% | 41.79 | 1.03 | 8.73 | 18.87 | — | 1.05 | 77.30% | 37.94% | 21.14% | 2.50% | 3.25% | 1.66% | 0.41 | 3.63 | 7.16 | 6.93 | 5.20 | -2833.00% | 713.00% | 9774.00% | 2.38% | 7.83 | 1.78% | 4.83% | 201.80% | 7.71% | 31.75 | 57.93 | 12.05 | 1.54 |
| AGNC | AGNC Investment Corp. | $11.21 | 12.43B | +1,109% | -36% | — | — | 6.81 | 0.92 | 5.95 | 23.73 | 11.73 | 0.96 | 100.00% | 236.30% | 87.34% | 15.08% | 7.42% | 1.64% | 8.21 | 1.59 | 0.00 | 0.18 | 21.31 | 5806.00% | -6079.00% | 65930.00% | 5.74% | 0.01 | 1.07% | 14.08% | 95.90% | 14.08% | 24.66 | 170.64 | 58.28 | -0.96 |
| ARE | Alexandria Real Estate Eq… | $54.04 | 9.37B | -22% | -61% | — | — | -6.24 | 0.58 | 3.02 | 58.76 | — | 0.58 | 68.94% | -40.47% | -48.15% | -8.62% | -4.16% | -4.02% | 0.82 | -5.30 | 0.43 | 0.40 | 33.88 | -56889.00% | -259.00% | -601.00% | 15.77% | 0.65 | 4.90% | 10.16% | -63.40% | 12.49% | -17.62 | 14.98 | 7.13 | 0.29 |
| CUBE | CubeSmart | $41.14 | 9.38B | +4% | -53% | -53% | -53% | 28.67 | 3.52 | 8.52 | 18.55 | — | 3.52 | 22.74% | 39.97% | 29.72% | 11.94% | 7.42% | 5.12% | 1.30 | 3.93 | 0.14 | 0.14 | 5.00 | -1512.00% | 533.00% | -358.00% | 6.36% | 14.63 | 10.06% | 0.00% | 0.00% | 0.33% | 29.18 | 21.52 | 11.66 | 1.54 |
| EGP | EastGroup Properties, Inc… | $196.31 | 10.47B | -51% | -60% | -98% | -49% | 40.61 | 2.99 | 14.49 | 24.63 | 901.07 | 3.02 | 43.30% | 39.87% | 35.69% | 7.58% | 5.71% | 4.90% | 0.50 | 8.95 | 0.85 | 0.85 | 3.53 | 451.00% | 1297.00% | 1332.00% | 3.87% | 3.43 | 8.04% | 2.89% | 117.50% | 2.89% | 42.43 | 30.14 | 16.92 | 3.43 |
| FR | First Industrial Realty T… | $63.14 | 8.37B | -30% | -60% | -95% | -52% | 31.85 | 3.15 | 11.57 | 19.17 | — | 3.19 | 22.60% | 42.32% | 34.03% | 9.90% | 5.81% | 4.82% | 0.96 | 3.42 | 1.14 | 1.12 | 4.39 | -1382.00% | 858.00% | -1481.00% | 1.37% | 1.91 | 2.29% | 2.75% | 87.60% | 2.77% | 35.44 | 94.92 | 15.00 | 2.09 |
| FRT | Federal Realty Investment… | $108.77 | 9.38B | -30% | -56% | — | -37% | 23.04 | 2.92 | 7.41 | 14.80 | 57.53 | 2.93 | 9.73% | 35.93% | 32.15% | 12.81% | 5.82% | 4.66% | 1.55 | 2.54 | 1.02 | 1.04 | 5.06 | 4006.00% | 635.00% | 99.00% | 3.49% | 1.77 | 4.20% | 4.10% | 94.40% | 4.15% | 31.32 | 43.48 | 11.26 | 1.13 |
| LINE | Lineage, Inc. | $40.52 | 9.25B | -35% | -60% | — | — | -92.98 | 1.13 | 1.74 | 17.07 | — | 2.52 | 15.42% | 4.71% | -1.83% | -1.18% | 1.54% | -0.53% | 1.05 | 0.94 | 0.80 | 0.62 | 8.20 | -8838.00% | 28.00% | 153333.00% | 2.11% | 0.61 | 1.22% | 5.78% | -537.00% | 6.79% | 70.99 | 91.27 | 3.34 | 0.69 |
| STAG | STAG Industrial, Inc. | $39.22 | 7.49B | -13% | -59% | -90% | -34% | 26.71 | 2.07 | 8.83 | 14.95 | 66.15 | 2.33 | 61.34% | 37.67% | 32.36% | 7.92% | 4.77% | 3.98% | 0.92 | 2.32 | 0.41 | 0.41 | 4.56 | 4038.00% | 1014.00% | 713.00% | 5.39% | 1.10 | 6.02% | 3.81% | 101.70% | 3.81% | 33.73 | 26.72 | 12.70 | 1.29 |
About Rexford Industrial Realty, Inc.
Rexford Industrial, a real estate investment trust focused on owning and operating industrial properties throughout Southern California infill markets, owns 232 properties with approximately 27.9 million rentable square feet and manages an additional 20 properties with approximately 1.0 million rentable square feet.
- CEO
- Howard Schwimmer
- Employees
- 271
- Beta
- 1.25
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($15.06 ÷ $35.51) − 1 = -57.59% (DCF, example).