Valuation LXP Industrial Trust

Stocks

Market Closed - NYSE 06:00:02 02/10/26 am AEST			5-day change	1st Jan Change
60.95 ^USD	+0.05%		+0.03%	+22.93%

06/08	Jefferies Downgrades LXP Industrial Trust to Hold From Buy, Adjusts Price Target to $61 From $62	MT
30/07	Tranche Update on LXP Industrial Trust's Equity Buyback Plan announced on July 2, 2015.	CI

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	24/2/22	16/2/23	15/2/24	13/2/25	12/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LXP INDUSTRIAL TRUST	1050.32x	14.03x	19.38x	4.62%	3.59B
PROLOGIS, INC.	38.18x	18.21x	23.12x	3.34%	122B
SIMON PROPERTY GROUP, INC.	30.34x	13.86x	17.61x	4.48%	64.97B
REALTY INCOME CORPORATION	35.4x	14.1x	14.85x	6.1%	50.49B
GOODMAN GROUP	18.22x	15.39x	17.53x	1.13%	37.64B
SEGRO PLC	16.03x	24.96x	27.33x	3.58%	16.32B
KIMCO REALTY CORPORATION	26.08x	10.47x	14.45x	4.83%	14.9B
UNIBAIL-RODAMCO-WESTFIELD SE	7.95x	11.69x	14.33x	6.28%	14.29B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.03x	16.09x	23.38x	5.35%	13.97B
REGENCY CENTERS CORPORATION	28.92x	11.07x	16.18x	4.23%	13.12B
Average	126.95x	14.99x	18.82x	4.39%	35.11B
Weighted average by Cap.	40.63x	15.84x	19.49x	4.03%