REXR vs ADC: Earnings, Dividends & Valuation

Rexford Industrial Realty, Inc. REXR | NYSE

$37.57 $0.00 | 0.00%

Dividend Safety RatingUnlock

Market Cap: $8.27 B

PE Ratio: -17.81

52-Week Range: $32.14 - $42.41

7.8-year Total Return: +36.6%

Dividend Yield (FWD): 4.63%

Agree Realty Corporation ADC | NYSE

$69.37 $0.00 | 0.00%

Dividend Safety RatingUnlock

Market Cap: $8.61 B

PE Ratio: 35.76

52-Week Range: $64.34 - $82.08

7.8-year Total Return: +43.6%

Dividend Yield (FWD): 4.69%

7.8-year Total Returns with DRIP & Price Chart for REXR and ADC

1Y 2Y 5Y 10Y All

7.8-yr Total Returns REXR vs ADC

	REXR	ADC
Initial Balance	$10,000	$10,000
Initial Price	$33.6	$66.03
Initial Shares	297.62	151.45

Total Dividends	$2,907	$3,820
Last Dividend	$0.435	$0.271
Estimated Divs	$158 / quarter	$56 / month
Yield-on-Cost	5.18%	4.93%
End Shares	363.49 (+65.87)	206.98 (+55.53)
Last Shares Price	$37.57	$69.37
Total End Value	$13,656	$14,358
Total Return	+36.6%	+43.6%
Comparison start date: Jan 31, 2019

REXR & ADC Dividend Charts

Dividend Payments & Yield - REXR

REXR Dividend CAGR:1Y: 1.16%2Y: 2.07%5Y: 12.63%10Y: 12.41%

Dividend Payments & Yield - ADC

ADC Dividend CAGR:1Y: 1.76%2Y: 2.62%5Y: 3.30%10Y: 4.89%

Dividend Payout Ratio - REXR

Dividend Payout Ratio - ADC

Dividend to Free Cash Flow (FCF) Ratio - REXR

Dividend to Free Cash Flow (FCF) Ratio - ADC

DRIPCalc Compare puts two stocks side by side: total return with DRIP, share price, dividend payments and the dividend yield curve, earnings, cash flow, debt, margins and the other ratios we track for 1000s of stocks.

You can compare any two tickers here. The dividend charts are free to view, and so are the Revenue and Earnings Per Share (EPS) charts wherever a company reports earnings. Every other chart on this page is blurred until you start a 7-day free trial.

When you sign up for DRIPCalc PRO for just $14.25/mo ~~$19/mo~~ with a 7-day Free Trial and full access, every chart on this page unlocks, for any stock or ETF in our database.

Fundamentals: Revenue, Earnings, Cash Flow, EBITDA & Shares Outstanding:

REXR - Revenue

REXR Revenue CAGR:1Y: -5.58%2Y: -0.57%5Y: 15.68%10Y: 21.79%

ADC - Revenue

ADC Revenue CAGR:1Y: 16.73%2Y: 17.72%5Y: 19.56%10Y: 24.37%

REXR - Earnings Per Share (EPS)

REXR EPS CAGR:1Y: -81.08%2Y: -51.70%5Y: -23.66%10Y: 4.73%

ADC - Earnings Per Share (EPS)

ADC EPS CAGR:1Y: 17.78%2Y: 12.33%5Y: 0.38%10Y: -1.40%

REXR - Net Income

REXR Net Income CAGR:1Y: -81.32%2Y: -49.35%5Y: -14.48%10Y: 19.22%

ADC - Net Income

ADC Net Income CAGR:1Y: 30.74%2Y: 24.11%5Y: 13.27%10Y: 16.96%

REXR - EBITDA

REXR EBITDA CAGR:1Y: -31.45%2Y: -14.09%5Y: 9.04%10Y: 19.01%

ADC - EBITDA

ADC EBITDA CAGR:1Y: 13.44%2Y: 16.34%5Y: 18.47%10Y: 27.55%

REXR - Free Cash Flow

REXR Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

ADC - Free Cash Flow

ADC Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

REXR - Free Cash Flow / Share

REXR Free Cash Flow / Share CAGR:1Y: 68.41%2Y: 262.08%5Y: 1.40%10Y: 9.73%

ADC - Free Cash Flow / Share

ADC Free Cash Flow / Share CAGR:1Y: -16.63%2Y: -11.43%5Y: 2.20%10Y: 14.16%

REXR - Shares Outstanding

REXR Shares Outstanding CAGR:1Y: -6.00%2Y: 0.31%5Y: 9.57%10Y: 12.49%

ADC - Shares Outstanding

ADC Shares Outstanding CAGR:1Y: 11.74%2Y: 10.68%5Y: 12.36%10Y: 18.12%

REXR - Stock-Based Comp

REXR Stock-Based Comp CAGR:1Y: -100.00%2Y: -100.00%5Y: -100.00%10Y: -100.00%

ADC - Stock-Based Comp

ADC Stock-Based Comp CAGR:1Y: -100.00%2Y: -100.00%5Y: -100.00%10Y: -100.00%

REXR - Expenses

REXR Expenses CAGR:1Y: -87.70%2Y: -69.13%5Y: -16.89%10Y: -0.01%

ADC - Expenses

ADC Expenses CAGR:1Y: 13.82%2Y: 16.60%5Y: 16.86%10Y: 19.89%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

REXR - REVENUE: Actual + Estimates

REXR Actual Revenue CAGR:1Y: -5.58%2Y: -0.57%5Y: 15.68%10Y: 21.79%

ADC - REVENUE: Actual + Estimates

ADC Actual Revenue CAGR:1Y: 16.73%2Y: 17.72%5Y: 19.56%10Y: 24.37%

REXR - EPS: Actual + Estimates

REXR Actual EPS CAGR:1Y: -81.08%2Y: -51.70%5Y: -23.66%10Y: 4.73%

ADC - EPS: Actual + Estimates

ADC Actual EPS CAGR:1Y: 17.78%2Y: 12.33%5Y: 0.38%10Y: -1.40%

REXR - NET INCOME: Actual + Estimates

REXR Actual Net Income CAGR:1Y: -81.32%2Y: -49.35%5Y: -14.48%10Y: 19.22%

ADC - NET INCOME: Actual + Estimates

ADC Actual Net Income CAGR:1Y: 30.74%2Y: 24.11%5Y: 13.27%10Y: 16.96%

REXR - EBITDA: Actual + Estimates

REXR Actual EBITDA CAGR:1Y: -31.45%2Y: -14.09%5Y: 9.04%10Y: 19.01%

ADC - EBITDA: Actual + Estimates

ADC Actual EBITDA CAGR:1Y: 13.44%2Y: 16.34%5Y: 18.47%10Y: 27.55%

Ratios, Profit Margins & Return on Capital:

REXR - Net Profit Margin

REXR Net Profit Margin CAGR:1Y: -79.53%2Y: -49.06%5Y: -26.08%10Y: -2.11%

ADC - Net Profit Margin

ADC Net Profit Margin CAGR:1Y: 12.38%2Y: 5.43%5Y: -5.26%10Y: -5.95%

REXR - Gross Profit Margin

REXR Gross Profit Margin CAGR:1Y: -1.27%2Y: -0.75%5Y: 0.00%10Y: 0.42%

ADC - Gross Profit Margin

ADC Gross Profit Margin CAGR:1Y: -0.35%2Y: -0.23%5Y: -0.06%10Y: -0.53%

REXR - Price to Earnings

ADC - Price to Earnings

REXR - Price To Sales Ratio

ADC - Price To Sales Ratio

REXR - Return on Capital Employed

ADC - Return on Capital Employed

REXR - Return on Invested Capital

ADC - Return on Invested Capital

Combined Charts: Earnings, Cash Flow, Valuation, Cash & Debt:

REXR - EPS vs PE Ratio

ADC - EPS vs PE Ratio

REXR - FCF vs FCF/Share

ADC - FCF vs FCF/Share

REXR - EPS vs FCF per Share

ADC - EPS vs FCF per Share

REXR - FCF vs Stock Based Comp

ADC - FCF vs Stock Based Comp

REXR - Revenue vs Net Income

ADC - Revenue vs Net Income

REXR - Cash & Debt

ADC - Cash & Debt

Dividend History Tables

REXR Dividends Info:

Estimated Annual Dividend: $1.74

Forward Yield: 4.63%

Ex-Dividend Date: 2026-12-31

Lifetime Dividends / Share: $13.43

REXR Dividend History: Dates, Payments & Yield list

Below is a schedule of all REXR dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
12/31/2026	01/15/2027	$0.435	4.5%	0%	$0.00
09/30/2026	10/02/2026	$0.435	4.8%	4.74%	$36.69
06/30/2026	07/02/2026	$0.435	5.19%	5.09%	$34.21
03/31/2026	04/02/2026	$0.435	5.32%	5.25%	$33.12
12/31/2025	01/02/2026	$0.430	4.44%	4.41%	$39.03
09/30/2025	10/02/2025	$0.430	4.18%	4.16%	$41.36
06/30/2025	07/02/2025	$0.430	4.84%	4.65%	$37.01
03/31/2025	04/02/2025	$0.430	4.39%	4.36%	$39.41
12/31/2024	01/02/2025	$0.418	4.32%	4.35%	$38.42
09/30/2024	10/02/2024	$0.418	3.32%	3.41%	$48.92
06/28/2024	07/01/2024	$0.418	3.75%	3.76%	$44.45
03/27/2024	03/29/2024	$0.418	3.35%	3.71%	$45.07
12/28/2023	01/01/2024	$0.380	2.67%	2.79%	$54.52
09/28/2023	10/02/2023	$0.380	3.06%	3.12%	$48.71
06/29/2023	07/03/2023	$0.380	2.95%	2.86%	$53.12
03/30/2023	04/03/2023	$0.380	2.62%	2.58%	$58.93
12/29/2022	01/17/2023	$0.315	2.3%	2.15%	$58.57
09/29/2022	10/17/2022	$0.315	2.49%	2.38%	$52.97
06/29/2022	07/15/2022	$0.315	2.18%	2.11%	$59.64
03/30/2022	04/15/2022	$0.315	1.66%	1.65%	$76.55
12/30/2021	01/18/2022	$0.240	1.19%	1.31%	$73.10
09/29/2021	10/15/2021	$0.240	1.67%	1.57%	$60.98
06/29/2021	07/15/2021	$0.240	1.66%	1.62%	$59.20
03/30/2021	04/15/2021	$0.240	1.89%	1.76%	$54.64
12/30/2020	01/15/2021	$0.215	1.76%	1.8%	$47.66
09/29/2020	10/15/2020	$0.215	1.87%	1.74%	$49.40
06/29/2020	07/15/2020	$0.215	2.09%	2.06%	$41.73
03/30/2020	04/15/2020	$0.215	2.08%	2.11%	$40.83
12/30/2019	01/15/2020	$0.185	1.64%	1.58%	$46.80
09/27/2019	10/15/2019	$0.185	1.68%	1.62%	$45.69
06/27/2019	07/15/2019	$0.185	1.84%	1.76%	$41.97
03/28/2019	04/15/2019	$0.185	2.06%	2%	$37.06
12/28/2018	01/15/2019	$0.160	0%	1.9%	$33.60
09/27/2018	10/15/2018	$0.160	0%	1.9%	$33.60
06/28/2018	07/16/2018	$0.160	0%	1.9%	$33.60
03/28/2018	04/16/2018	$0.160	0%	1.9%	$33.60
12/28/2017	01/15/2018	$0.145	0%	1.73%	$33.60
09/28/2017	10/16/2017	$0.145	0%	1.73%	$33.60
06/28/2017	06/30/2017	$0.145	0%	1.73%	$33.60
03/29/2017	04/17/2017	$0.145	0%	1.73%	$33.60
12/28/2016	01/17/2017	$0.135	0%	1.61%	$33.60
09/28/2016	10/17/2016	$0.135	0%	1.61%	$33.60
06/28/2016	07/15/2016	$0.135	0%	1.61%	$33.60
03/29/2016	04/15/2016	$0.135	0%	1.61%	$33.60
12/29/2015	01/15/2016	$0.135	0%	1.61%	$33.60
09/28/2015	10/15/2015	$0.135	0%	1.61%	$33.60
06/26/2015	07/15/2015	$0.120	0%	1.43%	$33.60
03/27/2015	04/15/2015	$0.120	0%	1.43%	$33.60
12/29/2014	01/15/2015	$0.120	0%	1.43%	$33.60
09/26/2014	10/15/2014	$0.120	0%	1.43%	$33.60
06/26/2014	07/15/2014	$0.120	0%	1.43%	$33.60
03/27/2014	04/15/2014	$0.120	0%	1.43%	$33.60
12/26/2013	01/14/2014	$0.210	0%	2.5%	$33.60

ADC Dividends Info:

Estimated Annual Dividend: $3.252

Forward Yield: 4.69%

Ex-Dividend Date: 2026-10-30

Lifetime Dividends / Share: $68.33

ADC Dividend History: Dates, Payments & Yield list

Below is a schedule of all ADC dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
10/30/2026	11/02/2026	$0.271	4.85%	4.75%	$68.48
09/30/2026	10/02/2026	$0.267	4.8%	4.86%	$65.88
08/31/2026	09/02/2026	$0.267	4.43%	4.41%	$72.63
07/31/2026	08/03/2026	$0.267	4.12%	4.17%	$76.91
06/30/2026	07/02/2026	$0.267	4.23%	4.12%	$77.81
05/29/2026	06/01/2026	$0.267	4.32%	4.42%	$72.47
04/30/2026	05/04/2026	$0.267	4.16%	4.22%	$76.00
03/31/2026	04/02/2026	$0.262	4.17%	4.1%	$76.61
02/27/2026	03/02/2026	$0.262	3.91%	3.88%	$81.13
01/30/2026	02/02/2026	$0.262	4.35%	4.43%	$71.04
12/31/2025	01/02/2026	$0.262	4.36%	4.36%	$72.12
11/28/2025	12/01/2025	$0.262	4.18%	4.21%	$74.64
10/31/2025	11/03/2025	$0.262	4.31%	4.31%	$73.02
09/30/2025	10/02/2025	$0.256	4.32%	4.35%	$70.69
08/29/2025	09/01/2025	$0.256	4.22%	4.21%	$72.96
07/31/2025	08/04/2025	$0.256	4.28%	4.09%	$75.05
06/30/2025	07/02/2025	$0.256	4.2%	4.26%	$72.06
05/30/2025	06/02/2025	$0.256	4.08%	4.07%	$75.48
04/30/2025	05/02/2025	$0.256	3.96%	4.02%	$76.36
03/31/2025	04/14/2025	$0.253	3.93%	3.96%	$76.59
02/28/2025	03/14/2025	$0.253	4.11%	3.95%	$76.88
01/31/2025	02/14/2025	$0.253	4.18%	4.28%	$71.00
12/31/2024	01/15/2025	$0.253	4.31%	4.29%	$70.71
11/29/2024	12/13/2024	$0.253	3.95%	4.07%	$74.66
10/31/2024	11/14/2024	$0.253	4.09%	4.02%	$75.59
09/30/2024	10/15/2024	$0.250	3.98%	3.98%	$75.33
08/30/2024	09/16/2024	$0.250	4.11%	3.91%	$76.71
07/31/2024	08/14/2024	$0.250	4.35%	4.17%	$72.00
06/28/2024	07/15/2024	$0.250	4.84%	4.59%	$65.32
05/30/2024	06/14/2024	$0.250	4.98%	4.9%	$61.27
05/31/2024	06/14/2024	$0.250	4.94%	4.9%	$61.27
04/29/2024	05/14/2024	$0.250	5.19%	4.97%	$60.36
03/27/2024	04/12/2024	$0.247	5.23%	5.27%	$56.22
02/28/2024	03/14/2024	$0.247	5.36%	5.37%	$55.23
01/30/2024	02/14/2024	$0.247	4.95%	5.27%	$56.20
12/28/2023	01/16/2024	$0.247	4.67%	4.75%	$62.39
11/29/2023	12/14/2023	$0.247	5.08%	4.78%	$62.07
10/30/2023	11/14/2023	$0.247	5.41%	5.11%	$58.04
09/28/2023	10/13/2023	$0.243	5.28%	5.31%	$54.90
08/30/2023	09/14/2023	$0.243	4.7%	4.85%	$60.08
07/28/2023	08/14/2023	$0.243	4.44%	4.65%	$62.73
06/29/2023	07/14/2023	$0.243	4.45%	4.45%	$65.52
05/30/2023	06/14/2023	$0.243	4.54%	4.43%	$65.77
04/27/2023	05/12/2023	$0.243	4.3%	4.36%	$66.84
03/30/2023	04/14/2023	$0.240	4.27%	4.36%	$66.10
02/27/2023	03/14/2023	$0.240	4.04%	4.2%	$68.57
01/30/2023	02/14/2023	$0.240	3.88%	4.01%	$71.78
12/29/2022	01/13/2023	$0.240	4.03%	3.85%	$74.82
11/29/2022	12/14/2022	$0.240	4.17%	4.04%	$71.23
10/28/2022	11/14/2022	$0.240	4.21%	4.14%	$69.61
09/29/2022	10/14/2022	$0.234	4.27%	4.42%	$63.49
08/30/2022	09/14/2022	$0.234	3.7%	3.82%	$73.47
07/28/2022	08/12/2022	$0.234	3.55%	3.56%	$78.97
06/29/2022	07/14/2022	$0.234	3.84%	3.82%	$73.44
05/27/2022	06/14/2022	$0.234	4.07%	4.19%	$67.00
04/28/2022	05/13/2022	$0.234	3.97%	4.11%	$68.38
03/30/2022	04/14/2022	$0.227	4.19%	3.89%	$69.96
02/25/2022	03/14/2022	$0.227	4.19%	4.33%	$62.95
01/28/2022	02/14/2022	$0.227	4.2%	4.34%	$62.76
12/30/2021	01/14/2022	$0.227	3.82%	4%	$68.16
11/29/2021	12/14/2021	$0.227	3.92%	4.02%	$67.75
10/28/2021	11/12/2021	$0.227	3.79%	3.9%	$69.87
09/29/2021	10/14/2021	$0.217	3.86%	3.74%	$69.67
08/30/2021	09/14/2021	$0.217	3.49%	3.66%	$71.11
07/29/2021	08/13/2021	$0.217	3.49%	3.5%	$74.39
06/29/2021	07/14/2021	$0.217	3.69%	3.56%	$73.12
05/27/2021	06/11/2021	$0.217	3.73%	3.64%	$71.56
04/29/2021	05/14/2021	$0.217	3.73%	3.74%	$69.57
03/30/2021	04/14/2021	$0.207	1.23%	3.68%	$67.48
02/25/2021	03/12/2021	$0.207	1.28%	3.7%	$67.16
01/28/2021	02/12/2021	$0.207	1.29%	1.27%	$65.07
12/22/2020	01/06/2021	$0.620	3.84%	3.74%	$66.23
09/24/2020	10/09/2020	$0.600	3.85%	3.58%	$67.00
06/25/2020	07/10/2020	$0.600	3.66%	3.76%	$63.87
03/26/2020	04/09/2020	$0.585	3.72%	3.45%	$67.79
12/19/2019	01/03/2020	$0.585	3.41%	3.38%	$69.26
09/26/2019	10/11/2019	$0.570	3.1%	3.04%	$74.92
06/27/2019	07/12/2019	$0.570	3.57%	3.49%	$65.40
03/28/2019	04/12/2019	$0.555	3.16%	3.23%	$68.75
12/20/2018	01/04/2019	$0.555	3.84%	3.78%	$58.70
09/27/2018	10/12/2018	$0.540	4.17%	4.2%	$51.46
06/28/2018	07/13/2018	$0.540	4.09%	3.99%	$54.11
03/28/2018	04/13/2018	$0.520	4.32%	4.29%	$48.43
12/19/2017	01/03/2018	$0.520	4%	4.05%	$51.34
09/28/2017	10/13/2017	$0.505	4.09%	4.06%	$49.75
06/28/2017	07/14/2017	$0.505	4.3%	4.31%	$46.88
03/29/2017	04/14/2017	$0.495	4.16%	3.91%	$50.63
12/21/2016	01/03/2017	$0.495	4.42%	4.28%	$46.21
09/28/2016	10/14/2016	$0.480	3.82%	4.1%	$46.82
06/28/2016	07/15/2016	$0.480	4.09%	3.91%	$49.08
03/29/2016	04/15/2016	$0.465	4.77%	4.7%	$39.56
12/18/2015	01/05/2016	$0.465	5.66%	5.44%	$34.17
09/28/2015	10/13/2015	$0.465	6.33%	6.04%	$30.77
06/26/2015	07/14/2015	$0.465	6.3%	6.06%	$30.68
03/27/2015	04/14/2015	$0.450	5.52%	5.56%	$32.39
12/19/2014	01/06/2015	$0.450	5.79%	5.62%	$32.02
09/26/2014	10/14/2014	$0.430	6.23%	5.87%	$29.28
06/26/2014	07/08/2014	$0.430	5.73%	5.69%	$30.25
03/27/2014	04/08/2014	$0.430	5.7%	5.64%	$30.48
12/18/2013	01/03/2014	$0.410	5.74%	5.64%	$29.08
09/26/2013	10/08/2013	$0.410	5.45%	5.57%	$29.45
06/26/2013	07/09/2013	$0.410	5.6%	5.55%	$29.53
03/26/2013	04/09/2013	$0.410	5.9%	5.6%	$29.28
12/13/2012	01/02/2013	$0.400	6.25%	5.93%	$26.99
09/26/2012	10/09/2012	$0.400	6.25%	6.12%	$26.14
06/27/2012	07/10/2012	$0.400	7.37%	7.08%	$22.60
03/28/2012	04/10/2012	$0.400	7.09%	7.23%	$22.14
12/15/2011	01/03/2012	$0.400	6.6%	6.39%	$25.02
09/28/2011	10/11/2011	$0.400	7.36%	7.22%	$22.17
06/28/2011	07/12/2011	$0.400	7.14%	6.9%	$23.18
03/29/2011	04/12/2011	$0.400	7.16%	7.12%	$22.48
12/16/2010	01/04/2011	$0.510	7.77%	8.41%	$24.26
09/28/2010	10/13/2010	$0.510	8.01%	7.99%	$25.54
06/28/2010	07/13/2010	$0.510	8.55%	8.45%	$24.13
03/29/2010	04/13/2010	$0.510	8.7%	8.61%	$23.68
12/17/2009	01/05/2010	$0.510	8.55%	8.66%	$23.57
09/28/2009	10/15/2009	$0.510	8.47%	9.14%	$22.33
06/26/2009	07/14/2009	$0.500	10.78%	10.99%	$18.20
03/27/2009	04/14/2009	$0.500	14.41%	12.37%	$16.17
12/18/2008	01/06/2009	$0.500	13.06%	10.35%	$19.32
09/26/2008	10/14/2008	$0.500	7.25%	8.96%	$22.33
06/26/2008	07/15/2008	$0.500	9.06%	8.18%	$24.44
03/27/2008	04/15/2008	$0.500	7.02%	7.71%	$25.93
12/19/2007	01/04/2008	$0.500	6.75%	7.25%	$27.60
09/26/2007	10/11/2007	$0.490	6.16%	6.08%	$32.23
06/27/2007	07/12/2007	$0.490	6.17%	6.2%	$31.60
03/28/2007	04/12/2007	$0.490	5.98%	5.73%	$34.21
12/20/2006	01/04/2007	$0.490	5.74%	5.75%	$34.11
09/27/2006	10/12/2006	$0.490	5.96%	5.81%	$33.74
06/28/2006	07/13/2006	$0.490	5.93%	6.08%	$32.25
03/29/2006	04/13/2006	$0.490	6.11%	6.54%	$29.98
12/21/2005	01/05/2006	$0.490	6.73%	6.51%	$30.09
09/28/2005	10/13/2005	$0.490	7.07%	7.31%	$26.81
06/28/2005	07/14/2005	$0.490	6.46%	6.62%	$29.62
03/29/2005	04/14/2005	$0.490	7.36%	7.26%	$27.00
12/21/2004	01/06/2005	$0.490	6.23%	6.82%	$28.72
09/28/2004	10/12/2004	$0.490	6.92%	6.98%	$28.10
06/28/2004	07/13/2004	$0.485	7.62%	7.46%	$25.99
03/29/2004	04/15/2004	$0.485	6.11%	7.62%	$25.45
12/18/2003	01/06/2004	$0.485	6.89%	6.92%	$28.05
09/26/2003	10/16/2003	$0.485	7.87%	7.52%	$25.80
06/26/2003	07/15/2003	$0.485	7.83%	8.29%	$23.40
03/26/2003	04/15/2003	$0.480	9.55%	9.67%	$19.85
12/18/2002	01/06/2003	$0.460	10.79%	10.57%	$17.40
09/25/2002	10/10/2002	$0.460	9.81%	10.95%	$16.80
06/26/2002	07/11/2002	$0.460	9.74%	9.74%	$18.90
03/26/2002	04/11/2002	$0.460	10%	9.96%	$18.48
12/19/2001	01/04/2002	$0.460	9.95%	11.91%	$15.45
09/26/2001	10/11/2001	$0.460	10.28%	9.56%	$19.25
06/27/2001	07/12/2001	$0.460	9.45%	10%	$18.40
03/28/2001	04/12/2001	$0.460	10.99%	11.08%	$16.60
12/20/2000	01/04/2001	$0.460	13.02%	12.69%	$14.50
09/27/2000	10/12/2000	$0.460	12.07%	12.91%	$14.25
06/28/2000	07/13/2000	$0.460	11.37%	10.86%	$16.94
03/29/2000	04/13/2000	$0.460	13.32%	13.38%	$13.75
12/21/1999	01/06/2000	$0.460	13.32%	13.57%	$13.56
09/28/1999	10/14/1999	$0.460	10.95%	11.41%	$16.13
06/28/1999	07/15/1999	$0.460	10.05%	10.12%	$18.19
03/29/1999	04/15/1999	$0.460	10.59%	11.06%	$16.63
12/21/1998	01/07/1999	$0.460	9.95%	10.37%	$17.75
09/28/1998	10/15/1998	$0.460	9.17%	10.26%	$17.94
06/26/1998	07/16/1998	$0.460	9.2%	9.34%	$19.69
03/27/1998	04/16/1998	$0.460	8.81%	8.87%	$20.75
12/19/1997	01/06/1998	$0.460	8.68%	8.79%	$20.94
09/26/1997	10/16/1997	$0.460	8.56%	8.71%	$21.13
06/26/1997	07/17/1997	$0.450	8.89%	8.89%	$20.25
03/20/1997	04/16/1997	$0.450	8.89%	9%	$20.00
12/19/1996	01/06/1997	$0.450	8.94%	8.13%	$22.13
09/26/1996	10/17/1996	$0.450	9.17%	9.29%	$19.38
06/26/1996	07/18/1996	$0.450	10%	9.6%	$18.75
03/27/1996	04/18/1996	$0.450	10.36%	10.91%	$16.50
12/20/1995	01/04/1996	$0.450	12.1%	11.8%	$15.25
09/27/1995	10/12/1995	$0.450	10.75%	10.91%	$16.50
06/28/1995	07/13/1995	$0.450	10.99%	10.82%	$16.63
03/27/1995	04/13/1995	$0.450	11.34%	11.43%	$15.75
12/23/1994	01/13/1995	$0.450	36%	11.34%	$15.88
09/26/1994	10/14/1994	$0.450	32.73%	11.08%	$16.25
06/20/1994	07/05/1994	$0.450	29.59%	9.93%	$18.13

Projected Future Values & Dividends for REXR & ADC

Based on past 7.8 years performance, REXR had share price CAGR of +1.45%, and dividend CAGR of +11.92%.

During same period ADC had share price CAGR of +4.22%, and dividend CAGR of +5.00%.

Using these CAGR metrics, we can estimate that your initial $10,000 investment from 7.8 years ago, with dividends being reinvested (DRIP), is modelled to grow and collect dividends as follows:

Projection uses REXR applied at 1.45% price / 10.00% dividend.

	REXR	ADC
Start Value	$10,000	$10,000
Start Share Price	$37.57	$69.37
Start Shares	266.17	144.15

After 10 years:	REXR	ADC
Final Share Count	421.83	230.16
Dividends Payment	$0.50	$0.41
Annual Dividends	$847	$1,132
Share Price	$43.38	$104.91
Total Dividends	$6,278	$7,353
Final Value	$18,298	$24,146

Estimated Future Returns - REXR

Estimated Future Returns - ADC

Estimate Dividend Snowball and total future returns for REXR and ADC with our dividend (DRIP) calculator.

Above numbers are merely projections based on Dividend and Price CAGR for each stock, and should only be considered as 'potential future returns'! These numbers assume DRIP (reinvesting dividends).

We cannot guarantee that your actual returns will meet these metrics.

Compare Stocks: REXR vs ADC