What is Industrial Logistics Properties Trust worth?
With the base-case assumptions below, a discounted cash flow model on Industrial Logistics Properties Trust's reported free cash flow gives -$51.01 per share. The share price was $6.05 on November 10, 2026, 112% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -2.0% | 10.0% | -$54.97 | -1,009% |
| Base | 3.0% | 9.0% | -$51.01 | -943% |
| Bull | 8.0% | 8.0% | -$43.61 | -821% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | -$48.21 | -$47.37 | -$46.33 | -$45.04 | -$43.38 |
| 8.0% | -$50.29 | -$49.75 | -$49.10 | -$48.32 | -$47.37 |
| 9.0% | -$51.82 | -$51.44 | -$51.01 | -$50.50 | -$49.91 |
| 10.0% | -$52.98 | -$52.71 | -$52.41 | -$52.07 | -$51.67 |
| 11.0% | -$53.90 | -$53.70 | -$53.48 | -$53.24 | -$52.96 |
Where the presets come from
Base: years 1 to 5 grow at Industrial Logistics Properties Trust's revenue growth rate over the last 2 fiscal years (3.0% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions