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 3,593 - -
Change - -37.46% 5.07% -17.62% 22.65% 22.51% - -
Enterprise Value (EV) 1 5,724 4,196 4,475 3,860 4,014 4,929 4,960 5,005
Change - -26.68% 6.63% -13.74% 4% 22.81% 0.61% 0.91%
P/E 11.7x 26.4x 124x 62.5x 27.2x 1,050x 139x 135x
PBR 1.93x 1.18x 1.28x 1.12x 1.44x 1.93x 2.11x 2.34x
PEG - -0.4x -1.6x 1x 0x -10.8x 0x 41.7x
Capitalization / Revenue 12.8x 8.6x 8.53x 6.67x 8.37x 10.2x 9.67x 9x
EV / Revenue 16.6x 13.1x 13.1x 10.8x 11.5x 14x 13.4x 12.5x
EV / EBITDA 21.8x 18.4x 18.2x 15x 16.4x 19.4x 18.4x 17.1x
EV / EBIT 68.1x 89.1x 71.9x 59.3x 81.6x 107x 84.6x 71.7x
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% 4.62% 4.77% 4.98%
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 24.19 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 60.95 60.95 60.95
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
38.39x18.29x23.22x3.32% 123B
30.6x13.85x17.62x4.48% 65.02B
35.8x14.47x14.94x6.03% 51.06B
17.75x15x17.09x1.16% 36.82B
16.07x25.01x27.38x3.57% 16.38B
25.99x10.48x14.46x4.84% 14.92B
7.92x11.67x14.3x6.3% 14.23B
17.95x16.04x23.31x5.37% 13.93B
28.77x11.06x16.15x4.24% 13.08B
Average 24.36x 15.10x 18.72x 4.37% 38.66B
Weighted average by Cap. 30.36x 15.90x 19.50x 4.02%

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