EN DE

Modiv Industrial, Inc (MDV) Fair Value & Analysis

Real Estate · US · Market cap $185M

MI Modiv Industrial, Inc logo Modiv Industrial, Inc MDV · US
Price$18.13
Fair Value$8.77
Upside-51.6%
Quality44/100
Watch Modiv Industrial, Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.3% net margin
Low debt · generates free cash flow
6.63% dividend yield
Trails peers (4/13)
Narrow moat 44/100
Evidence: Medium Range $8.77 – $8.77 Share as image

Fair value as of: Jul 27, 2026

From 16 valuation models · updated 14 days ago

Share price +4.3% over the past month.

Below-average quality, and screening another 52% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($8.77). The favourable scenario is already priced in.
  • Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$44.65 $6.64 Fair Value $8.77 Feb 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 27, 2026.

How to read this chart

54‑month range $6.64 – $44.65 · the $18.13 price screens above the $8.77 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 27, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Modiv Industrial, Inc (MDV) currently trades at $18.13, while our model-based Fair Value estimate is $8.77, implying the stock looks roughly 51.6% overvalued today. The Quality Score stands at 44/100 (below-average quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Modiv Industrial, Inc generated revenue of $47.0M at a net margin of 0.3%. Revenue declined 1.1% year over year. It earns a return on equity of -0.3%. Net debt stands at $254M. Fundamentals as of Jul 27, 2026

The share trades about 4% below its 52-week high and 39% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -45% fair-value upside, at -52%, MDV screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $15.07 $24.59 $40.27 80
Residual Income $9.66 $8.77 $5.26 76
Rev-Margin DCF $14.99 $28.42 $48.45 74
All 16 models by family
DCF Models
FCF DCF $15.89 $23.50 $42.97 38
5Y Revenue Exit $14.99 $26.76 $49.56 39
5Y EBITDA Exit $28.41 $55.72 $105.82 41
10Y Revenue Exit $14.60 $27.66 $42.56 36
10Y EBITDA Exit $23.12 $49.36 $97.89 37
Dividend Discount
Gordon GGM $10.73 $17.98 $23.34 70
DDM Multi-Stage $10.73 $17.05 $19.34 61
Multiples
P/S Multiple $1.32 $1.76 $2.20 58
P/B Multiple $1.32 $1.76 $2.20 55
EV/EBIT $25.69 $34.18 $42.66 53
EV/EBITDA $37.48 $49.90 $62.32 54
EV/Revenue $14.27 $20.29 $26.31 43
Asset-Based
NCAV (Graham) $7.88 $10.56 $15.76 50
Growth DCF
Growth DCF $15.07 $24.59 $40.27 80
Rev-Margin DCF $14.99 $28.42 $48.45 74
Economic Profit
Residual Income $9.66 $8.77 $5.26 76

Widest divergence: DCF Models ($27.66) versus Economic Profit ($8.77). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $47.0M
Revenue growth (YoY) -1.1%
Net margin 0.3%
Return on equity -0.3%
Free cash flow $14.5M FY2025
Operating margin 40.9%
More key figures
EPS (TTM) $-0.4100
Dividend yield 6.6%
EPS growth (YoY) -78.5%
Net debt $254M FY2025

Figures from reported company fundamentals · as of Jul 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 44/100

Of which business quality 43 · Market factors (momentum, volatility) 77

Profitability 13
Margins and returns on capital today
Quality Growth 21
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 20
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 89
Calm price path (market factor)
Momentum 67
Price trend over the last 3–12 months (market factor)
52W Momentum 80
Distance to the 52-week high (market factor)
Net Issuance 18
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Modiv Industrial, Inc. is an internally managed REIT that is focused on single-tenant net-lease industrial manufacturing real estate. The Company actively acquires critical industrial manufacturing properties with long-term leases to tenants that fuel the national economy and strengthen the nation's supply chains. Modiv Industrial, Inc.

Full company description

Modiv Industrial, Inc. is an internally managed REIT that is focused on single-tenant net-lease industrial manufacturing real estate. The Company actively acquires critical industrial manufacturing properties with long-term leases to tenants that fuel the national economy and strengthen the nation's supply chains. Modiv Industrial, Inc. was incorporated in 2015 and is based in Denver, United States.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Modiv Industrial, Inc reported revenue of $46.4M in FY2025 versus $37.9M in FY2021, a compound +5.2%/yr. Reported net income was $1.1M in FY2025.

Growth Quality 59/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$46.4M
Latest YoY
−0.8%
Avg. growth/yr (3Y)
+1.9%
Avg. growth/yr (5Y)
+3.6%
Avg. growth/yr (9Y)
+56.1%
Revenue +5.2%/yr
FY21 $37.9M
FY22 $43.8M
FY23 $47.2M
FY24 $46.8M
FY25 $46.4M
Net income
FY21 −$436K
FY22 −$3.3M
FY23 −$6.6M
FY24 $6.0M
FY25 $1.1M

MDV screens 52% overvalued. Compare with Prologis, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Modiv Industrial, Inc Fair Value". https://www.fairvalue-calculator.com/stock/MDV

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

REIT - Industrial · 63 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 44 · Bottom 25%
Fair Value upside −52% · Bottom 25%
Return on assets 3% · Below median
Net margin (TTM) 0% · Bottom 25%
Operating margin (TTM) 41% · Bottom 25%
Revenue growth -1% · Bottom 25%
Dividend yield (TTM) 6.6% · Above median
Debt / equity 0.07× · Lower than 75% of peers

Valuation Multiples vs REIT - Industrial median · lower = cheaper

P/B 1.14× · Pricier than median
P/S (TTM) 3.94× · Cheaper than 75% of peers
P/FCF 12.8× · Pricier than median
EV/EBITDA 5.3× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 5
FUTURE 0 · sector 19
PAST 0 · sector 27
HEALTH 96 · sector 76
DIVIDEND 100 · sector 100

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more REIT - Industrial stocks, each showing price versus our Fair Value estimate (as of Jul 27, 2026).

Stock Price Fair Value vs Fair Value
Prologis, Inc PLD $143.42 $61.28 -57%
Public Storage, a member of the S&P 500, PSA $322.48 $172.80 -46%
Extra Space Storage Inc EXR $147.71 $78.38 -47%
EastGroup Properties, Inc EGP $213.10 $81.41 -62%
Lineage, Inc LINE $41.42 $47.91 +16%
CapitaLand Ascendas REIT (CLAR) A17U 2.51 SGD 2.00 SGD -20%
CubeSmart CUBE $42.09 $25.06 -40%
First Industrial Realty Trust, Inc FR $66.99 $21.48 -68%
Rexford Industrial Realty, Inc REXR $39.00 $21.35 -45%
STAG Industrial, Inc STAG $41.11 $24.31 -41%

Compare Modiv Industrial, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Modiv Industrial, Inc (MDV) overvalued or undervalued?
As of Jul 27, 2026, our model estimates a fair value of $8.77 versus a price of $18.13, about −52% (overvalued).
What is the fair value of MDV?
Our model-based fair value for Modiv Industrial, Inc is $8.77 (as of Jul 27, 2026), built from audited fundamentals. The current price is $18.13.
What is the quality score of MDV?
Modiv Industrial, Inc has a Quality Score of 44/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Modiv Industrial, Inc (MDV)?
Modiv Industrial, Inc reported trailing-twelve-month revenue of about $47.0M (latest available figure, as of Jul 27, 2026).
What is the net profit margin of MDV?
The net profit margin of Modiv Industrial, Inc is about 0.3%, meaning it keeps roughly 0.3% of revenue as net income. Based on the latest reported figures.
Does Modiv Industrial, Inc pay a dividend?
Modiv Industrial, Inc currently shows a dividend yield of about 6.63% relative to its recent price (as of Jul 27, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Modiv Industrial, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.