Company Valuation: LSB Industries, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 981.5 1,044 692.1 543.6 611.5 756 - -
Change - 6.37% -33.7% -21.46% 12.5% 23.62% - -
Enterprise Value (EV) 1 1,440 1,378 1,189 1,009 904.1 1,060 971 944.3
Change - -4.28% -13.74% -15.15% -10.36% 17.26% -8.4% -2.75%
P/E -2.51x 4.96x 25.2x -28.1x 25x 15.4x 14.9x 13.5x
PBR 2.15x 1.97x 1.31x 1.11x 1.17x 1.32x 1.17x 1.14x
PEG - -0x -0.3x 0x -0x 0x 4.31x 1.3x
Capitalization / Revenue 1.76x 1.16x 1.17x 1.04x 0.99x 1.12x 1.16x 1.16x
EV / Revenue 2.59x 1.53x 2x 1.93x 1.47x 1.57x 1.49x 1.45x
EV / EBITDA 7.54x 3.32x 8.96x 7.79x 5.6x 4.98x 4.7x 5.21x
EV / EBIT 14.2x 4.47x 23x -183x 15.8x 15.3x 17.6x 11.1x
EV / FCF 27.4x 4.6x 17x -176x 50.1x 17.1x 14.9x 11.2x
FCF Yield 3.65% 21.8% 5.88% -0.57% 2% 5.85% 6.72% 8.95%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -4.4 2.68 0.37 -0.27 0.34 0.68 0.7035 0.7794
Distribution rate - - - - - - - -
Net sales 1 556.2 901.7 593.7 522.4 615.2 675 650 653
EBITDA 1 191 414.7 132.7 129.5 161.5 213.1 206.5 181.2
EBIT 1 101 308.4 51.78 -5.505 57.27 69.15 55.22 85
Net income 1 -220 230.3 27.92 -19.35 24.61 44.63 66.82 58.5
Net Debt 1 458.2 334.1 496.6 465 292.6 304.2 215.1 188.4
Reference price 2 11.05 13.30 9.31 7.59 8.50 10.50 10.50 10.50
Nbr of stocks (in thousands) 88,824 78,497 74,344 71,621 71,944 71,998 - -
Announcement Date 2/23/22 2/22/23 3/5/24 2/26/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.04x1.54x4.88x-.--% 737M
20.94x3.77x10.64x1.89% 74.47B
13.08x0.92x7.68x4.47% 50.99B
59.75x9.66x40.97x0.92% 18.02B
13.8x0.9x6.37x2.65% 14.4B
13.94x0.76x5.16x2.65% 10.32B
16.06x0.72x7.92x3.04% 10.26B
36.83x1.74x9.2x2% 9.73B
32.47x4.43x18.97x0.36% 8.09B
5.31x0.68x3.17x-.--% 7.29B
Average 22.72x 2.51x 11.50x 1.8% 20.43B
Weighted average by Cap. 21.93x 2.88x 11.84x 2.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. LXU Stock
  4. Valuation LSB Industries, Inc.