Valuation LXP Industrial Trust

Stocks

Real-time Estimate Cboe BZX Other stock markets 12:38:38 12/08/26 am AEST			5-day change	1st Jan Change
60.72 ^USD	-0.01%		+0.29%	+22.48%

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	3,580	-	-
Change	-	-37.46%	5.07%	-17.62%	22.65%	22.05%	-	-
Enterprise Value (EV) ¹	5,724	4,196	4,475	3,860	4,014	4,858	4,946	4,991
Change	-	-26.68%	6.63%	-13.74%	4%	21.03%	1.81%	0.91%
P/E	11.7x	26.4x	124x	62.5x	27.2x	380x	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	-4.2x	1x	41.39x
Capitalization / Revenue	12.8x	8.6x	8.53x	6.67x	8.37x	10.2x	9.64x	8.97x
EV / Revenue	16.6x	13.1x	13.1x	10.8x	11.5x	13.8x	13.3x	12.5x
EV / EBITDA	21.8x	18.4x	18.2x	15x	16.4x	19.3x	18.3x	17x
EV / EBIT	68.1x	89.1x	71.9x	59.3x	81.6x	106x	84.4x	71.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.212	2.425	2.525	2.625	2.725	2.827	2.906	3.037
Rate of return	2.83%	4.84%	5.09%	6.47%	5.5%	4.66%	4.79%	5%
EPS ²	6.7	1.9	0.4	0.65	1.82	0.16	0.4383	0.4525
Distribution rate	33%	128%	631%	404%	150%	1,767%	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	251.5	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	4.416	19.36	14.93
Net Debt ¹	1,306	1,434	1,572	1,468	1,081	1,278	1,366	1,411
Reference price ²	78.10	50.10	49.60	40.60	49.58	60.72	60.72	60.72
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LXP INDUSTRIAL TRUST	379.5x	13.82x	19.32x	4.66%	3.58B
PROLOGIS, INC.	41.67x	19.4x	24.3x	3.08%	132B
GOODMAN GROUP	24.73x	20.05x	22.91x	1.01%	43.24B
EASTGROUP PROPERTIES, INC.	33.99x	15.96x	22.59x	3.15%	10.84B
FIRST INDUSTRIAL REALTY TRUST, INC.	24.68x	13.83x	20.23x	3.16%	8.36B
REXFORD INDUSTRIAL REALTY, INC.	67.93x	9.09x	12.86x	4.81%	8.11B
TERRENO REALTY CORPORATION	32.09x	16.56x	25.22x	3.19%	7.45B
FIBRA PROLOGIS	21.32x	13.07x	18.13x	4.54%	7.22B
STAG INDUSTRIAL, INC.	33.51x	11.51x	15.71x	4.21%	7.09B
TRITAX BIG BOX REIT PLC	8.37x	19.09x	21.66x	5.17%	6B
Average	66.78x	15.24x	20.29x	3.7%	23.38B
Weighted average by Cap.	41.62x	18.19x	22.86x	2.93%