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 3,174 - -
Change - -37.46% 5.07% -17.62% 22.65% 8.21% - -
Enterprise Value (EV) 1 5,724 4,196 4,475 3,860 4,014 4,485 4,578 4,629
Change - -26.68% 6.63% -13.74% 4% 11.74% 2.08% 1.11%
P/E 11.7x 26.4x 124x 62.5x 27.2x 633x 115x 86.8x
PBR 1.93x 1.18x 1.28x 1.12x 1.44x 1.73x 1.89x 2.1x
PEG - -0.4x -1.6x 1x 0x -6.6x 0x 2.7x
Capitalization / Revenue 12.8x 8.6x 8.53x 6.67x 8.37x 9.22x 8.64x 8.02x
EV / Revenue 16.6x 13.1x 13.1x 10.8x 11.5x 13x 12.5x 11.7x
EV / EBITDA 21.8x 18.4x 18.2x 15x 16.4x 18x 17.1x 15.9x
EV / EBIT 68.1x 89.1x 71.9x 59.3x 81.6x 109x 89.1x 74.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.212 2.425 2.525 2.625 2.725 2.82 2.906 3.037
Rate of return 2.83% 4.84% 5.09% 6.47% 5.5% 5.24% 5.4% 5.64%
EPS 2 6.7 1.9 0.4 0.65 1.82 0.085 0.47 0.62
Distribution rate 33% 128% 631% 404% 150% 3,318% 618% 490%
Net sales 1 344 321.2 340.5 358.5 350.2 344.2 367.3 395.6
EBITDA 1 262.2 227.7 245.8 257.4 244.2 248.6 268.4 290.2
EBIT 1 84.08 47.09 62.25 65.04 49.16 41.09 51.4 62.23
Net income 1 375.8 107.3 23.86 37.92 106.5 -0.881 14.98 12.75
Net Debt 1 1,306 1,434 1,572 1,468 1,081 1,311 1,404 1,455
Reference price 2 78.10 50.10 49.60 40.60 49.58 53.84 53.84 53.84
Nbr of stocks (in thousands) 56,563 55,145 58,527 58,902 59,159 58,953 - -
Announcement Date 24/02/22 16/02/23 15/02/24 13/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
625.65x12.92x17.88x5.3% 317.4Cr
40.07x19.21x24.93x3.05% 13TCr
26.05x20.99x24.09x0.96% 4.52TCr
34.76x15.97x22.59x3.13% 1.09TCr
26.97x13.43x19.92x3.2% 836.78Cr
16.11x13.65x17.89x4.2% 753.4Cr
26.54x10.84x15.4x5.27% 747.33Cr
34.52x11.76x16.13x4% 737.67Cr
32.92x15.39x23.54x3.31% 688.44Cr
10.66x18.27x18.66x5.91% 586.1Cr
Average 87.42x 15.24x 20.10x 3.83% 2.37TCr
Weighted average by Cap. 42.24x 18.31x 23.40x 2.9%

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. Valuation LXP Industrial Trust
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!