First Industrial Realty Trust, Inc.
$11.01B- Market cap
- $8.18B
- Debt
- +$2.90B
- Cash
- −$78.03M
Capital structure 74% equity / 26% debt · EV / Revenue 15.14x · EV / EBITDA 22.66x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: FR stock price vs HLX: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at HLX's multiple
Needs HLX P/E.
Implied fair value · at FR's multiple
Metric by metric
Price unavailable
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: FR FY 2025 (ended Dec 31, 2025) · HLX FY 2025 (ended Dec 31, 2025).
Trendline
Eight period-end years of reported revenue, earnings, and margins. Periods and currencies are shown with the data.
Price framework
Market cap plus debt, less cash.
Capital structure 74% equity / 26% debt · EV / Revenue 15.14x · EV / EBITDA 22.66x
Complete market value, debt and cash evidence is required for enterprise value.
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
FIRST INDUSTRIAL REALTY TRUST, INC. · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
HORNBECK OFFSHORE SERVICES, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
1.09x
0.20x
Net debt / EBITDA
Leverage against operating earnings
5.81x
-1.69x
Cash and equivalents
Liquid reserves on the balance sheet
$78.03M
$445.20M
Total debt
Interest-bearing obligations outstanding
$2.90B
$317.64M
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Prologis, Inc.
FR vs PLD
STAG Industrial, Inc.
FR vs STAG
Rexford Industrial Realty, Inc.
FR vs REXR
Terreno Realty Corp
FR vs TRNO
ProPetro Holding Corp.
FR vs PUMP
RPC INC
FR vs RES
Liberty Energy Inc.
FR vs LBRT
Weatherford International plc
FR vs WFRD
HALLIBURTON CO
FR vs HAL
LLM-powered synthesis
An explanation of the financial evidence. Check its snapshot date against the figures above.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.