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 3,605 - -
Change - -37.46% 5.07% -17.62% 22.65% 22.9% - -
Enterprise Value (EV) 1 5,724 4,196 4,475 3,860 4,014 4,941 4,971 5,016
Change - -26.68% 6.63% -13.74% 4% 23.09% 0.61% 0.9%
P/E 11.7x 26.4x 124x 62.5x 27.2x 382x 117x 188x
PBR 1.93x 1.18x 1.28x 1.12x 1.44x 1.94x 2.12x 2.35x
PEG - -0.4x -1.6x 1x 0x -4.2x 1x -5x
Capitalization / Revenue 12.8x 8.6x 8.53x 6.67x 8.37x 10.2x 9.73x 9.08x
EV / Revenue 16.6x 13.1x 13.1x 10.8x 11.5x 14x 13.4x 12.6x
EV / EBITDA 21.8x 18.4x 18.2x 15x 16.4x 19.4x 18.5x 17.1x
EV / EBIT 68.1x 89.1x 71.9x 59.3x 81.6x 108x 84.8x 71.8x
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% 4.61% 4.75% 4.97%
EPS 2 6.7 1.9 0.4 0.65 1.82 0.16 0.5224 0.3249
Distribution rate 33% 128% 631% 404% 150% 1,760% 556% 935%
Net sales 1 344 321.2 340.5 358.5 350.2 353 370.3 396.9
EBITDA 1 262.2 227.7 245.8 257.4 244.2 254.5 269.3 293.4
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 3.399 22.09 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 61.14 61.14 61.14
Nbr of stocks (in thousands) 56,563 55,145 58,527 58,902 59,159 58,957 - -
Announcement Date 2/24/22 A 2/16/23 A 2/15/24 A 2/13/25 A 2/12/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
382.13x14x19.42x4.61% 3.6B
33.33x17.89x22.45x3.42% 119B
32.25x14.38x18.47x4.26% 68.35B
37.3x14.78x15.28x5.8% 53.04B
18.28x15.47x17.6x1.13% 38.41B
13.83x24.64x26.98x3.63% 16.23B
27.23x10.84x14.91x4.59% 15.7B
8.29x11.87x14.53x6.02% 14.75B
18.05x16.15x23.47x5.33% 14.05B
29.36x11.19x16.38x4.15% 13.37B
Average 60.01x 15.12x 18.95x 4.29% 35.65B
Weighted average by Cap. 32.68x 15.88x 19.43x 3.97%

Y-o-Y evolution of P/E

Valuation ratios - P/E - LXP Industrial Trust

Historical PBR trend

Valuation ratios - PBR - LXP Industrial Trust

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - LXP Industrial Trust

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - LXP Industrial Trust


Year-on-year evolution of the Yield

Valuation ratios - Yield - LXP Industrial Trust
  1. Stock Market
  2. Stocks
  3. LXP Stock
  4. Valuation LXP Industrial Trust