New Est New Rec Seeking Alpha Finchat Morningstar Value Line Wall Street Journal QuickFS Stock Rover Alpha Spread FinanceCharts
Current Value
Goal
Buy
Dividends
Return
Total Gain
Pct of Portfolio
Reported
Reviewed
Current Price
Average Paid
REXR Rexford Industrial Realty
10-16-24
5-4-24
38.28
Quality
Quality
Story
Predictability
1 Year Total Return
-11.84
3 Year Total Return
-5.52
10 Year Total Return
18
Years
1
2
3
4
5
6
7
8
9
10
Revenue CAGR
0
0
0
0
0
0
0
0
0
0
Eps Cagr (F) 12
0
0
0
0
0
0
0
0
0
0
Eps 10 Yr 0%
0
0
0
0
0
0
0
0
0
0
Eps 20 Yr 0%
0
0
0
0
0
0
0
0
0
0
1Year Div Growth
14.75
3Year Div Growth
20.58
5Year Div Growth
18.25
10Year Div Growth
13.49
Dividend Yield
4.36
Dividend Yield with Buy Backs
4.36
5 Year Average Dividend Yield
2.35
5 Year YOC
7.63
Payout
133%
Moat
Beta
0.8
ROIC Now
0.0
ROIC Times Growth
0
Share Count CAGR
17.22
Analyst Recommendations
3.7
Credit Rating
No
Debt to Ebitda
0.0
Debt to Capital
0.29
Nicholas Ward
2024-01-20
EARNINGS REPORTED
10-16-2024
Ignore
MS
PE15
Avg PE
Avg Yield
Flags
Watch
Hold Buys
Hold Automated
Margin of Safety
-40
-35
-30
-25
-20
-15
-10
-5
0
5
10
15
20
25
-10
-5
0
5
10
15
20
25
30
35
40
45
50
55 *
ROIC PE Actual
A
B
C
D
F
X
ROIC PE Value
A
B
C
D
F
X
Growth: 12.2 ROIC: 0.0 Trailing PE: 41.4 Forward PE: 0.0
Gro
4%
8%
10%
12%
14%
16%
18%
20%
22%
24%
26%
28%
30%
32%
34%
36%
38%
40%
>40
<3
3%
12.5
12.9
13.3
13.8
14.3
14.4
14.5
14.7
14.9
15.1
15.3
15.5
15.7
15.9
16.1
16.3
16.5
4%
7.1
12.5
13.1
13.8
14.5
15.2
15.4
15.6
15.8
16.1
16.3
16.6
16.8
17.1
17.3
17.6
17.8
18.1
5%
12.5
13.4
14.3
15.2
16.1
16.4
16.7
17.0
17.3
17.6
17.9
18.2
18.5
18.8
19.1
19.4
19.7
6%
3.3
12.5
13.6
14.8
15.9
17.1
17.4
17.8
18.2
18.6
19.0
19.4
19.8
20.2
20.6
21.0
21.4
21.8
7%
12.5
13.9
15.3
16.7
18.2
18.7
19.2
19.7
20.2
20.7
21.2
21.7
22.2
22.7
23.2
23.7
24.2
8%
0
12.5
14.2
15.9
17.6
19.4
20.0
20.6
21.2
21.8
22.4
23.0
23.6
24.2
24.8
25.4
26.0
26.6
9%
0
12.5
14.5
16.6
18.7
20.9
21.6
22.3
23.0
23.7
24.4
25.1
25.8
26.5
27.2
27.9
28.6
29.3
10%
0
12.5
14.9
17.4
19.9
22.4
23.2
24.0
24.8
25.7
26.5
27.4
28.2
29.1
29.9
30.8
31.6
32.5
11%
12.5
15.3
18.2
21.0
23.9
24.8
25.7
26.7
27.7
28.7
29.7
30.7
31.7
32.7
33.7
34.7
35.7
12% *
12.5
15.7
18.9
22.1
25.4
26.4
27.4
28.5
29.6
30.7
31.8
32.9
34.0
35.1
36.2
37.3
38.4
13%
12.5
16.1
19.8
23.2
26.9
28.0
29.1
30.3
31.5
32.7
33.9
35.1
36.3
37.5
38.8
39.9
41.1
14%
12.5
16.5
20.7
24.3
28.4
29.6
30.8
32.1
33.4
34.7
36.0
37.3
38.6
39.9
41.4
42.5
43.8
15%
12.5
16.9
21.6
25.4
29.9
31.2
32.5
33.9
35.3
36.7
38.1
39.5
40.9
42.3
44.0
45.1
46.5
16%
12.5
17.3
22.5
26.5
31.4
32.8
34.2
35.7
37.2
38.7
40.2
41.7
43.2
44.7
46.6
47.7
49.2
17%
12.5
17.7
23.4
27.6
32.9
34.4
35.9
37.5
39.1
40.7
42.3
43.9
45.5
47.1
49.2
50.3
51.9
18%
12.5
18.1
24.3
28.7
34.4
36.0
37.6
39.3
41.0
42.7
44.4
46.1
47.8
49.5
51.8
52.9
54.6
>18
Code
A
B
C
D
F
P
S
X
Moat
Wide
Narrow
None
Credit Rating
AAA
AA+
AA
AA-
A+
A
A-
No debt
BBB+
BBB
BBB-
< BBB
None
VL Safety
1
2
3
4
5
None
VL Strength
A++
A+
A
B++
B+
B
<B
None
Dividend
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
None
Safety Score
Exchange
Price
Price
MS Stars
DAY
-0.70
1W
38.71
-0.23
-0.59
2W
38.02
0.46
1.21
4W
40.03
-1.55
-3.87
8W
43.11
-4.63
-10.74
12W
47.34
-8.86
-18.72
26W
45.52
-7.04
-15.47
52W
55.47
-16.99
-30.63
Target
-28%
Morningstar Target
-28%
Analyst Target
0%
Dividend Radar Fair Value
-18%
Trailing PE
41
Forward PE
0
Vs. 5 Year P/E (0%)
0
Vs. 5 Year Dividend Yield
71
Expected PE based on ROIC and Growth
Dip
-31
52 Week Low
38
52 Week High
57
X
With 0% Margin of Safety
53.00
-14.72
-27.77%
My Fair Value
53.00
-14.72
-27.77%
Analyst Target
0.00
38.28
0.00%
Average Value
46.55
-8.27
-17.77%
+ Morningstar Value
53.00
-14.72
-27.77%
+ PE 15 Value
15.59
22.69
145.60%
- Average PE Value
0.00
0.00
0.00%
+ Avg Yield Value
71.06
-32.78
-46.13%
- Div Radar Value
38.28
0.00
0.00%