US · LXP
LXP Industrial Trust
- Sector
- Real Estate · REIT - Industrial
- Headquarters
- West Palm Beach, NY 10119
- Website
- lxp.com
Price · as of 2025-12-31
$51.84
Market cap 2.93B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $32.05 | -38.18% |
| Intrinsic Value(DCF) | $20.01 | -61.4% |
| Graham-Dodd Method(GD) | $2.37 | -95.43% |
| Graham Formula(GF) | $11.68 | -77.47% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $19.58 | $26.31 | $0.60 | $0.00 | $0.00 |
| 2012 | $28.18 | $51.24 | $4.04 | $20.70 | $75.34 |
| 2013 | $28.09 | $19.58 | $4.25 | $0.00 | $0.91 |
| 2014 | $25.99 | $25.71 | $9.09 | $0.00 | $29.37 |
| 2015 | $24.00 | $26.91 | $7.72 | $0.00 | $23.11 |
| 2016 | $30.38 | $25.00 | $3.35 | $0.00 | $15.86 |
| 2017 | $26.40 | $26.95 | $7.64 | $0.00 | $0.00 |
| 2018 | $31.54 | $21.44 | $5.35 | $0.00 | $43.66 |
| 2019 | $41.42 | $38.62 | $23.22 | $26.55 | $0.00 |
| 2020 | $44.56 | $36.58 | $21.46 | $20.82 | $32.52 |
| 2021 | $62.04 | $42.66 | $4.43 | $41.04 | $83.71 |
| 2022 | $41.59 | $27.94 | $0.99 | $14.02 | $3.69 |
| 2023 | $40.55 | $29.72 | $4.23 | $1.81 | $7.26 |
| 2024 | $43.10 | $31.31 | $2.57 | $0.00 | $10.01 |
| 2025 | $49.09 | $32.05 | $0.00 | $2.37 | $11.68 |
AI valuation
Our deep-learning model estimates LXP Industrial Trust's (LXP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $32.05
- Current price
- $51.84
- AI upside
- -38.18%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$20.01
-61.4% upside
Graham-Dodd
$2.37
-95.43% upside
Graham Formula
$11.68
-77.47% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| LXP | LXP Industrial Trust | $51.84 | 2.93B | -38% | -61% | -95% | -77% | 26.92 | 1.41 | 8.18 | 10.87 | 14.96 | 1.66 | -30.66% | 14.04% | 32.31% | 5.15% | 1.46% | 2.89% | 0.67 | 0.83 | 85.31 | 85.31 | 3.21 | 18000.00% | -230.00% | -1530.00% | 5.72% | 62.28 | 4.90% | 5.73% | 154.30% | 11.39% | 82.69 | 24.82 | 11.61 | 0.84 |
| CDP | COPT Defense Properties | $31.78 | 3.6B | -4% | -57% | -36% | -60% | 22.64 | 2.38 | 4.73 | 15.04 | 253.15 | 2.42 | 15.43% | 30.16% | 19.94% | 10.61% | 5.80% | 3.56% | 1.86 | 2.66 | 5.51 | 5.51 | 6.21 | 894.00% | 141.00% | 344.00% | 8.58% | 3.34 | 7.80% | 0.00% | 0.00% | 0.00% | 26.70 | 19.84 | 8.05 | 1.13 |
| CUZ | Cousins Properties Incorp… | $23.16 | 3.89B | +1% | -58% | -58% | -76% | -5201.23 | 0.83 | 3.92 | 11.85 | — | 0.86 | 26.51% | 22.44% | 4.08% | -0.02% | 2.73% | -0.01% | 0.79 | — | 0.34 | 0.34 | 5.75 | -2000.00% | 1600.00% | -845.00% | 3.47% | 0.46 | 1.65% | 5.54% | -28812.00% | 5.54% | 33.93 | 56.02 | 7.61 | 0.44 |
| FR | First Industrial Realty T… | $63.14 | 8.37B | -30% | -60% | -95% | -52% | 31.85 | 3.15 | 11.57 | 19.17 | — | 3.19 | 22.60% | 42.32% | 34.03% | 9.90% | 5.81% | 4.82% | 0.96 | 3.42 | 1.14 | 1.12 | 4.39 | -1382.00% | 858.00% | -1481.00% | 1.37% | 1.91 | 2.29% | 2.75% | 87.60% | 2.77% | 35.44 | 94.92 | 15.00 | 2.09 |
| KRC | Kilroy Realty Corporation | $29.82 | 3.53B | +49% | -56% | +92% | -52% | 12.79 | 0.65 | 3.17 | 10.10 | 41.15 | 0.69 | 67.00% | 28.36% | 24.81% | 5.11% | 3.16% | 2.53% | 0.89 | 1.71 | 4.24 | 4.45 | 5.77 | 3107.00% | -202.00% | 130979.00% | 16.04% | 3.89 | 5.67% | 0.00% | 0.00% | 0.00% | 25.88 | 14.42 | 7.34 | 0.67 |
| KRG | Kite Realty Group Trust | $26.05 | 5.77B | +78% | -60% | -18% | -53% | 18.37 | 1.83 | 6.62 | 11.05 | 0.25 | 1.94 | 53.25% | 23.11% | 35.23% | 9.57% | 3.14% | 4.44% | 1.10 | 1.59 | 1.44 | 0.39 | 4.12 | 735946.00% | 69.00% | -15.00% | 4.95% | 1.02 | 4.45% | 0.00% | 0.00% | 0.00% | 45.69 | 32.23 | 10.56 | 0.90 |
| OLP | One Liberty Properties, I… | $23.49 | 508.44M | +67% | -55% | — | -49% | 49.71 | 1.70 | 5.78 | 12.10 | 3429.91 | 1.78 | 80.23% | 55.10% | 33.59% | 3.43% | 7.14% | 1.38% | 1.37 | 2.56 | 2.27 | 2.27 | 5.07 | 145.00% | -9.00% | -1918.00% | 7.46% | 1.50 | 5.59% | 7.35% | 365.20% | 12.53% | 18.07 | 23.09 | 9.96 | 0.98 |
| PLYM | Plymouth Industrial REIT,… | $21.98 | 979.23M | +28% | -68% | -37% | +4% | 5.17 | 1.27 | 3.71 | 5.10 | 0.36 | 1.37 | 68.89% | 18.22% | 70.25% | 26.80% | 2.79% | 10.13% | 1.11 | 0.97 | 0.42 | 0.17 | 2.35 | 144500.00% | -75.00% | 1734.00% | 13.05% | 0.93 | 7.54% | 5.92% | 30.60% | 37.17% | 37.76 | 14.21 | 6.88 | 0.70 |
| REXR | Rexford Industrial Realty… | $37.47 | 8.94B | -47% | -60% | -63% | -63% | 41.79 | 1.03 | 8.73 | 18.87 | — | 1.05 | 77.30% | 37.94% | 21.14% | 2.50% | 3.25% | 1.66% | 0.41 | 3.63 | 7.16 | 6.93 | 5.20 | -2833.00% | 713.00% | 9774.00% | 2.38% | 7.83 | 1.78% | 4.83% | 201.80% | 7.71% | 31.75 | 57.93 | 12.05 | 1.54 |
| TRNO | Terreno Realty Corporatio… | $66.06 | 6.85B | -27% | -60% | -54% | +89% | 16.88 | 1.64 | 14.28 | 13.85 | 16.20 | 1.73 | 75.84% | 40.39% | 84.59% | 10.32% | 4.04% | 7.93% | 0.23 | 5.86 | 0.08 | 0.08 | 1.65 | 10417.00% | 2451.00% | 1192.00% | 3.06% | 0.82 | 4.37% | 3.00% | 50.60% | 3.00% | 40.12 | 37.03 | 16.20 | 3.50 |
About LXP Industrial Trust
Lexington Realty Trust (NYSE: LXP) is a publicly traded real estate investment trust (REIT) that owns a portfolio of real estate assets consisting primarily of equity investments in single-tenant net-leased industrial properties across the United States. Lexington seeks to expand its industrial portfolio through build-to-suit transactions, sale-leaseback transactions and other transactions, including acquisitions.
- CEO
- T. Wilson Eglin
- Employees
- 59
- Beta
- 1.11
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($20.01 ÷ $51.84) − 1 = -61.4% (DCF, example).