EN DE

STAG Industrial, Inc (STAG) Fair Value & Analysis

Real Estate · US · Market cap $7.6B

SI STAG Industrial, Inc logo STAG Industrial, Inc STAG · US
Price$37.30
Fair Value$24.31
Upside-34.8%
Quality59/100
Watch STAG Industrial, Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 28.3% net margin
Moderate debt · generates free cash flow
3.91% dividend yield
Trails peers (4/15)
Moderate moat 60/100
Evidence: High Range $15.45 – $30.39 Share as image

Fair value as of: Jul 27, 2026

From 16 valuation models · updated 14 days ago

Share price −3.4% over the past month.

A solid business, but screening 35% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($30.39). The favourable scenario is already priced in.
  • Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($15.45 to $30.39) leaves room in how you read the outcome.
  • 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)

$42.04 $23.20 Fair Value $24.31 Apr 2021 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

60‑month range $23.20 – $42.04 · fair‑value band $15.45 – $30.39 · the $37.30 price screens above the $24.31 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

STAG Industrial, Inc (STAG) currently trades at $37.30, while our model-based Fair Value estimate is $24.31, implying the stock looks roughly 34.8% overvalued today. The Quality Score stands at 59/100 (solid 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: high).

Over the trailing twelve months, STAG Industrial, Inc generated revenue of $864M at a net margin of 28.3%. Revenue grew 9.1% year over year. It earns a return on equity of 6.9%. Net debt stands at $3.3B. Fundamentals as of Jul 27, 2026

Our scenario range runs from $15.45 (bear case) to $30.39 (bull case); at $37.30, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 7% below its 52-week high and 14% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -45% fair-value upside, at -35%, STAG screens cheaper 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 $13.34 $40.86 $89.86 80
Residual Income $15.43 $16.42 $17.72 76
Rev-Margin DCF $4.44 $20.68 $44.28 74
All 16 models by family
DCF Models
FCF DCF $14.57 $35.89 $92.13 38
5Y Revenue Exit $4.44 $19.91 $45.45 39
5Y EBITDA Exit $21.26 $57.15 $113.73 41
10Y Revenue Exit $6.90 $24.98 $49.35 36
10Y EBITDA Exit $18.93 $54.83 $118.64 37
Dividend Discount
Gordon GGM $13.04 $25.99 $39.36 70
DDM Multi-Stage $13.04 $22.46 $27.43 61
Multiples
P/S Multiple $18.24 $24.31 $30.39 58
P/B Multiple $18.24 $24.31 $30.39 55
EV/EBIT $11.90 $21.06 $30.21 53
EV/EBITDA $25.61 $39.34 $53.07 54
EV/Revenue $6.07 $12.57 43
Asset-Based
NCAV (Graham) $9.40 $12.60 $18.81 50
Growth DCF
Growth DCF $13.34 $40.86 $89.86 80
Rev-Margin DCF $4.44 $20.68 $44.28 74
Economic Profit
Residual Income $15.43 $16.42 $17.72 76

Widest divergence: DCF Models ($35.89) versus Asset-Based ($12.60). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $864M
Revenue growth (YoY) +9.1%
Net margin 28.3%
Return on equity 6.9%
Free cash flow $402M FY2025
P/E ratio 30.1
More key figures
Operating margin 37.5%
EPS (TTM) $1.29
Dividend yield 3.9%
EPS growth (YoY) -34.7%
Net debt $3.3B FY2025

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

Quality Score breakdown

Overall quality 59/100

Of which business quality 58 · Market factors (momentum, volatility) 56

Profitability 38
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 92
Earnings quality: real cash, not paper profit
Fin. Strength 37
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 75
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 55
Distance to the 52-week high (market factor)
Net Issuance 57
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

STAG Industrial, Inc. is a real estate investment trust focused on the acquisition, development, ownership, and operation of industrial properties throughout the United States. As of December 31, 2025, the Company's portfolio consists of 601 buildings in 41 states with approximately 120.0 million rentable square feet. STAG Industrial, Inc.

Full company description

STAG Industrial, Inc. is a real estate investment trust focused on the acquisition, development, ownership, and operation of industrial properties throughout the United States. As of December 31, 2025, the Company's portfolio consists of 601 buildings in 41 states with approximately 120.0 million rentable square feet. STAG Industrial, Inc. was incorporated in 2010 and is based in Boston, United States.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

STAG Industrial, Inc reported revenue of $845M in FY2025 versus $562M in FY2021, a compound +10.7%/yr. Reported net income was $273M in FY2025, compounding +9.2%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$845M
Latest YoY
+10.1%
Avg. growth/yr (3Y)
+8.7%
Avg. growth/yr (5Y)
+11.8%
Avg. growth/yr (18Y)
+26.4%
Revenue +10.7%/yr
FY21 $562M
FY22 $657M
FY23 $708M
FY24 $767M
FY25 $845M
Net income +9.2%/yr
FY21 $192M
FY22 $178M
FY23 $193M
FY24 $189M
FY25 $273M

STAG screens 35% 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). "STAG Industrial, Inc Fair Value". https://www.fairvalue-calculator.com/stock/STAG

Recent 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 59 · Above median
Fair Value upside −35% · Below median
Return on equity (TTM) 7% · Above median
Return on assets 3% · Above median
Net margin (TTM) 28% · Below median
Operating margin (TTM) 37% · Bottom 25%
Revenue growth 9% · Above median
Dividend yield (TTM) 3.9% · Below median
Debt / equity 0.83× · Higher than 75% of peers

Valuation Multiples vs REIT - Industrial median · lower = cheaper

P/E (TTM) 30.1× · Pricier than 75% of peers
P/B 2.11× · Pricier than 75% of peers
P/S (TTM) 8.79× · Pricier than median
P/FCF 18.9× · Pricier than median
EV/EBITDA 16.7× · Pricier than median
PEG 19.49× · Pricier 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 46 · sector 19
PAST 28 · sector 27
HEALTH 58 · sector 76
DIVIDEND 78 · sector 100

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

Insider activity: 42/100

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%
FIBRA Prologis FIBRAPL14 76.48 MXN 46.89 MXN -39%

Compare STAG 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 STAG Industrial, Inc (STAG) overvalued or undervalued?
As of Jul 27, 2026, our model estimates a fair value of $24.31 versus a price of $37.30, about −35% (overvalued).
What is the fair value of STAG?
Our model-based fair value for STAG Industrial, Inc is $24.31 (as of Jul 27, 2026), built from audited fundamentals. The current price is $37.30.
What is the quality score of STAG?
STAG Industrial, Inc has a Quality Score of 59/100. 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 STAG Industrial, Inc (STAG)?
STAG Industrial, Inc reported trailing-twelve-month revenue of about $864M (latest available figure, as of Jul 27, 2026).
What is the net profit margin of STAG?
The net profit margin of STAG Industrial, Inc is about 28.3%, meaning it keeps roughly 28.3% of revenue as net income. Based on the latest reported figures.
Does STAG Industrial, Inc pay a dividend?
STAG Industrial, Inc currently shows a dividend yield of about 3.91% 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 STAG 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.