Backtest Dashboard
Data Audit: FR DATA OK
First Industrial Realty Trust, Inc · Industrial · Equity REIT ← Terug naar screener
Verifieer tegen externe bronnen
Klik onderstaande links om handmatig te valideren tegen officiële documenten.
3-source triangulation: REITnotes vs EODHD vs Stockanalysis
Voor velden die in meerdere bronnen voorkomen. Als 2/3 sources overeenkomen en 1 wijkt af → die 1 is waarschijnlijk fout. EODHD trekt direct uit SEC XBRL, stockanalysis ook uit GAAP-rapportering, REITnotes is een scrape.
| Veld | REITnotes | EODHD (annual) | Stockanalysis (FY) | Consensus? |
|---|---|---|---|---|
| Debt / Equity | 1.06 | 1.10 | - | ✓ consistent |
| Interest Coverage (EBITDA/Interest) | - | 6.33 | 3.76 | ⚡ Δ 41% |
| Debt / EBITDA | - | 4.17 | - | — |
| EBITDA ($M) | - | 568.83 | 356.90 | ⚡ Δ 37% |
| ROE (%) | - | 9.26 | - | — |
| ROA (%) | - | 4.35 | - | — |
| Market Cap ($B) | - | 8.48 | - | — |
Legenda: ✓ consistent (Δ<20%) — alle bronnen eens; ⚡ warning (Δ<50%) — kleinere mismatch; ⚠ error (Δ>50%) — minimaal één source is fout.
REITnotes (scrape)
symbol |
FR |
name |
First Industrial Realty Trust, Inc |
sector |
Industrial |
reit_type |
Equity REIT |
market_cap_cat |
Large-Cap |
score_a |
9.5 |
score_b |
7 |
score_c |
5 |
score_d |
9.6 |
score_e |
9.5 |
total_score |
8.22 |
rating |
Kopen |
dividend_yield |
2.96 |
payout_ratio |
0.4238 |
p_ffo |
21.45 |
ffo_type |
Core FFO |
reitrating |
6.7 |
occupancy |
96.9 |
debt_to_equity |
1.062 |
shares_outstanding |
1.326e+08 |
exchange |
NYSE |
ipo_date |
1994-06-23 |
EODHD valuation snapshot (live)
symbol |
FR.US |
market_cap |
8.477e+09 |
pe_ratio |
23.89 |
peg_ratio |
3.74 |
pb_ratio |
3.031 |
ps_ratio |
11.59 |
ev_revenue |
14.64 |
ev_ebitda |
17.24 |
dividend_yield |
0.0293 |
roe_ttm |
0.1284 |
roa_ttm |
0.0342 |
operating_margin_ttm |
0.35 |
profit_margin |
0.4595 |
revenue_ttm |
7.452e+08 |
ebitda_val |
5.096e+08 |
book_value |
20.8 |
sector |
Real Estate |
industry |
REIT - Industrial |
updated_at |
2026-05-31 03:01:32 |
Stockanalysis.com (3rd source — GAAP, multi-year)
| Veld | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
revenue |
$745M | $727M | $670M | $614M | $540M |
operating_income |
$198M | $308M | $272M | $245M | $214M |
ebitda |
$357M | $462M | $415M | $379M | $337M |
ebit |
$198M | $308M | $272M | $245M | $214M |
net_income |
$342M | $247M | $287M | $275M | $359M |
interest_expense |
94.84 | 89.92 | 86.62 | 77.96 | 52.20 |
depreciation_amortization |
$240M | $185M | $172M | $163M | $147M |
free_cash_flow |
-18.03 | $-169M | 63.06 | $-188M | $-417M |
debt_to_equity |
- | 0.93 | - | - | - |
debt_to_ebitda |
- | 5.57 | - | - | - |
net_debt_to_ebitda |
- | 5.40 | - | - | - |
roe |
- | 8.33% | - | - | - |
roa |
- | 5.27% | - | - | - |
ebitda_margin |
47.92% | 63.50% | 62.01% | 61.67% | 62.35% |
dividend_yield |
- | 3.05% | - | - | - |
payout_ratio_gaap |
- | 93.50% | - | - | - |
market_cap |
- | $7587M | - | - | - |
pe_ratio |
- | 30.63 | - | - | - |
⚠ Stockanalysis Payout Ratio (GAAP basis) is misleidend voor REITs — kan >100% staan terwijl AFFO-payout gezond is. Voor REIT-payout: zie REITnotes kolom.
EODHD fundamentals_annual (laatste 3 fiscaaljaren)
| Veld | 2025-12-31 filed 2026-02-11 | 2024-12-31 filed 2025-02-14 | 2023-12-31 filed 2024-02-14 |
|---|---|---|---|
total_revenue |
$727.1M | $669.6M | $614.0M |
operating_income |
$307.7M | $272.4M | $244.6M |
ebitda |
$568.8M | $557.0M | $501.2M |
net_income |
$247.4M | $287.3M | $274.8M |
interest_expense |
$89.9M | $83.0M | $74.3M |
total_assets |
$5688.1M | $5261.4M | $5175.8M |
total_liab |
$2929.2M | $2515.4M | $2540.7M |
total_equity |
$2671.4M | $2665.6M | $2563.0M |
long_term_debt |
$2370.4M | $1927.3M | $1925.3M |
net_debt |
$2494.8M | $2182.4M | $2203.2M |
debt_to_equity |
1.10 | 0.94 | 0.99 |
roe |
0.09 | 0.11 | 0.11 |
roa |
0.04 | 0.05 | 0.05 |
gross_margin |
0.23 | 0.73 | 0.73 |
operating_margin |
0.42 | 0.41 | 0.40 |
asset_growth |
0.08 | 0.02 | 0.04 |
Koersgegevens (EODHD prices)
| Eerste prijs in DB | 2014-01-02 |
| Laatste prijs (2026-06-04) | $61.68 |
| Prijs 3 jaar geleden | $48.06 |
| Prijs 5 jaar geleden | $45.36 |
| 52w high | $64.40 |
| 3Y total return | +28.3% |
| 5Y total return | +36.0% |
QM technische status
ffo_score |
8.22 |
ffo_pass |
1 |
div_yield_calc |
0.0434 |
yield_pass |
1 |
volatility |
0.197 |
vol_pass |
1 |
trend_pass |
1 |
price |
61.7 |
ma40 |
57.4 |
momentum |
0.292 |
momentum_rank |
9 |
computed_at |
2026-06-04 22:00:32 |
pct_from_ath |
-3.25 |
years_listed |
12.4 |
market_cap |
8.18e+09 |
dilution_3y |
0.109 |
Audit checklist: bij verdenking van data-fouten, controleer (1) de laatste 10-K op SEC EDGAR voor revenue/ebitda/debt cijfers, (2) de IR-page voor FFO/AFFO/payout, (3) de current market cap op Yahoo. EODHD jaarcijfers komen direct uit SEC filings; REITnotes voor REIT-specifieke metrics is een onafhankelijke scrape die fouten kan bevatten.