Company Valuation: LXP Industrial Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,418 2,763 2,903 2,391 2,933 3,583 - -
Change - -37.46% 5.07% -17.62% 22.65% 22.17% - -
Enterprise Value (EV) 1 5,724 4,196 4,475 3,860 4,014 4,919 4,950 4,995
Change - -26.68% 6.63% -13.74% 4% 22.56% 0.62% 0.91%
P/E 11.7x 26.4x 124x 62.5x 27.2x 1,047x 139x 134x
PBR 1.93x 1.18x 1.28x 1.12x 1.44x 1.92x 2.1x 2.33x
PEG - -0.4x -1.6x 1x 0x -10.8x 0x 41.39x
Capitalization / Revenue 12.8x 8.6x 8.53x 6.67x 8.37x 10.2x 9.65x 8.98x
EV / Revenue 16.6x 13.1x 13.1x 10.8x 11.5x 14x 13.3x 12.5x
EV / EBITDA 21.8x 18.4x 18.2x 15x 16.4x 19.3x 18.4x 17x
EV / EBIT 68.1x 89.1x 71.9x 59.3x 81.6x 107x 84.4x 71.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.212 2.425 2.525 2.625 2.725 2.816 2.906 3.037
Rate of return 2.83% 4.84% 5.09% 6.47% 5.5% 4.63% 4.78% 5%
EPS 2 6.7 1.9 0.4 0.65 1.82 0.058 0.4383 0.4525
Distribution rate 33% 128% 631% 404% 150% 4,853% 663% 671%
Net sales 1 344 321.2 340.5 358.5 350.2 351.4 371.5 399.2
EBITDA 1 262.2 227.7 245.8 257.4 244.2 254.3 269.6 293.4
EBIT 1 84.08 47.09 62.25 65.04 49.16 45.94 58.64 69.84
Net income 1 375.8 107.3 23.86 37.92 106.5 -0.1815 24.24 14.93
Net Debt 1 1,306 1,434 1,572 1,468 1,081 1,336 1,366 1,411
Reference price 2 78.10 50.10 49.60 40.60 49.58 60.78 60.78 60.78
Nbr of stocks (in thousands) 56,563 55,145 58,527 58,902 59,159 58,957 - -
Announcement Date 2/24/22 2/16/23 2/15/24 2/13/25 2/12/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
41.24x19.22x24.55x3.12% 131B
18.88x15.92x18.16x1.09% 40.61B
33.63x15.58x22.07x3.19% 10.66B
26.21x13.55x19.81x3.2% 8.2B
611.33x9.25x13.06x4.77% 8.18B
21.58x13.24x17.14x4.14% 7.42B
34.34x11.71x15.96x4.1% 7.27B
33.26x16.25x24.59x3.29% 7.15B
8.45x18.9x21.74x5.44% 6.1B
Average 92.10x 14.85x 19.68x 3.59% 25.12B
Weighted average by Cap. 54.94x 17.35x 22.10x 2.95%

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. LXP Stock
  4. LXP.PRC Stock
  5. Valuation LXP Industrial Trust
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!