US · LXU
LSB Industries, Inc.
- Sector
- Basic Materials · Chemicals
- Headquarters
- Oklahoma City, OK 73116-2238
- Website
- lsbindustries.com
Price · as of 2025-12-31
$14.77
Market cap 836M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.90 | +61.81% |
| Intrinsic Value(DCF) | $4.94 | -66.55% |
| Graham-Dodd Method(GD) | $12.04 | -18.51% |
| Graham Formula(GF) | $8.55 | -42.09% |
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 | $30.34 | $69.23 | $62.30 | $24.73 | $113.76 |
| 2012 | $30.45 | $80.35 | $6.27 | $22.06 | $5.21 |
| 2013 | $27.23 | $84.85 | $6.42 | $25.53 | $0.00 |
| 2014 | $30.52 | $66.97 | $3.79 | $17.98 | $10.43 |
| 2015 | $8.41 | $55.76 | $0.30 | $14.16 | $0.00 |
| 2016 | $7.20 | $48.91 | $0.00 | $32.58 | $0.00 |
| 2017 | $5.85 | $29.64 | $0.00 | $13.18 | $0.00 |
| 2018 | $5.02 | $42.98 | $0.00 | $5.13 | $5.99 |
| 2019 | $1.50 | $24.37 | $0.00 | $4.53 | $0.00 |
| 2020 | $3.67 | $70.14 | $0.00 | $3.06 | $0.00 |
| 2021 | $21.36 | $1,025.06 | $53.43 | $13.01 | $55.77 |
| 2022 | $11.84 | $36.75 | $560.28 | $19.68 | $183.80 |
| 2023 | $7.53 | $29.19 | $29.64 | $8.83 | $0.00 |
| 2024 | $7.05 | $22.54 | $1.23 | $5.49 | $0.90 |
| 2025 | $11.94 | $23.90 | $1.47 | $12.04 | $8.55 |
AI valuation
Our deep-learning model estimates LSB Industries, Inc.'s (LXU) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.90
- Current price
- $14.77
- AI upside
- +61.81%
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
$4.94
-66.55% upside
Graham-Dodd
$12.04
-18.51% upside
Graham Formula
$8.55
-42.09% 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 |
| LXU | LSB Industries, Inc. | $14.77 | 836M | +62% | -67% | -19% | -42% | 35.12 | 1.16 | 1.40 | 8.56 | — | 1.16 | 16.95% | 10.21% | 4.00% | 3.97% | 4.84% | 2.09% | 0.70 | 2.05 | 2.78 | 1.95 | 3.50 | -22593.00% | 1777.00% | -177055.00% | 11.05% | 0.91 | 9.74% | 0.00% | 0.00% | 0.00% | 19.79 | 13.01 | 2.02 | 2.39 |
| ASIX | AdvanSix Inc. | $17.83 | 478.99M | -41% | -59% | +56% | -13% | 10.02 | 0.61 | 0.32 | 5.99 | 90.14 | 0.69 | 11.41% | 4.44% | 3.24% | 6.20% | 5.36% | 2.99% | 0.47 | 7.96 | 1.13 | 0.45 | 2.53 | 1111.00% | 31.00% | 27954.00% | 1.30% | 0.32 | 0.56% | 3.48% | 34.80% | 3.82% | 12.66 | 133.13 | 0.56 | 1.93 |
| GEVO | Gevo, Inc. | $1.82 | 441M | +1,245% | -31% | -78% | — | -3.83 | 0.62 | 17.81 | -3.23 | -17.87 | 0.63 | 29.05% | -536.94% | -464.91% | -15.02% | -25.95% | -12.74% | 0.14 | -23.41 | 8.36 | 7.90 | 2.10 | 2143.00% | -166.00% | 27.00% | -36.01% | -2.36 | -30.99% | 0.00% | 0.00% | 1.56% | -2.01 | -1.68 | 10.78 | -0.12 |
| KOP | Koppers Holdings Inc. | $37.80 | 741.41M | +8% | -61% | -43% | — | 12.91 | 1.26 | 0.38 | 7.73 | 113.45 | 5.24 | 19.91% | 8.93% | 2.98% | 10.54% | 7.65% | 2.97% | 1.78 | 2.54 | 2.94 | 0.87 | 4.46 | 1138.00% | -1017.00% | 6071.00% | 9.33% | 0.54 | 4.46% | 0.89% | 11.40% | 6.17% | 10.18 | 25.30 | 0.91 | 2.30 |
| KRO | Kronos Worldwide, Inc. | $5.81 | 668.46M | +440% | -48% | -38% | +168% | 10.13 | 1.07 | 0.46 | 5.04 | — | 1.07 | 19.04% | 6.51% | 4.57% | 10.61% | 6.12% | 4.60% | 0.65 | 2.86 | 2.32 | 0.84 | 1.64 | -27442.00% | 1324.00% | -20263.00% | 4.92% | 0.15 | 3.71% | 6.32% | 64.00% | 6.32% | 10.54 | 30.11 | 0.69 | 1.92 |
| LWLG | Lightwave Logic, Inc. | $4.41 | 641.35M | +825% | -89% | — | — | -6.28 | 4.23 | 1479.58 | -5.64 | -112.99 | 4.41 | 92.27% | -24150.56% | -23570.99% | -64.52% | -280.96% | -56.63% | 0.08 | — | 15.75 | 15.52 | 1.21 | 556.00% | 13605.00% | 1523.00% | -12.90% | -8.71 | -222.06% | 0.00% | 0.00% | 0.00% | -5.05 | -6.39 | 1219.12 | 12.61 |
| SGML | Sigma Lithium Corporation | $14.41 | 1.61B | +44% | +219% | — | — | -26.04 | 13.72 | 8.73 | 157.27 | -32.55 | 13.72 | 21.21% | -2.96% | -33.52% | -40.32% | -1.48% | -14.61% | 1.91 | -0.29 | 0.85 | 0.59 | 14.73 | 8000.00% | 1518.00% | -1791.00% | -2.60% | -0.16 | -14.65% | 0.00% | 0.00% | 0.00% | -324.93 | -42.39 | 9.63 | 2.68 |
| TROX | Tronox Holdings plc | $7.48 | 1.19B | +120% | -60% | — | — | -2476.10 | 0.83 | 0.40 | 137.88 | -278.21 | 0.97 | 9.28% | -0.72% | -16.22% | -0.03% | -0.45% | -0.01% | 2.53 | -0.11 | 2.46 | 0.55 | 102.39 | 89000.00% | -573.00% | -9960.00% | -0.02% | 0.00 | -0.01% | 4.10% | -10148.00% | 4.10% | -216.68 | -16192.87 | 1.57 | 0.87 |
| WLKP | Westlake Chemical Partner… | $22.02 | 776.11M | +265% | -14% | +157% | +316% | 2.62 | 1.56 | 0.67 | 2.53 | 0.69 | 1.56 | 29.81% | 27.39% | 25.59% | 58.56% | 37.17% | 23.47% | 0.80 | 13.96 | 2.80 | 2.10 | 0.79 | 37853.00% | 271.00% | -5375.00% | 25.79% | 5.47 | 23.49% | 0.00% | 0.00% | 0.00% | 3.56 | 5.64 | 0.97 | 2.89 |
About LSB Industries, Inc.
LSB Industries, Inc. engages in the manufacture, marketing, and sale of chemical products. The company provides nitrogen-based fertilizers, such as ammonia, fertilizer grade ammonium nitrate (HDAN), and urea ammonia nitrate for fertilizer and fertilizer blends for corn and other crops, and NPK fertilizer blends applications. It also offers high purity and commercial grade ammonia, high purity ammonium nitrate, sulfuric acids, mixed nitrating acids, carbon dioxide, and diesel exhaust fluids, as well as concentrated, and blended and regular nitric acids for various applications, including semi-conductor and polyurethane intermediates; pulp and paper, alum, water treatment, metals, and vanadium processing; power plant emissions abatement, water treatment, refrigerants, and metals processing; exhaust stream additive, and horticulture/greenhouse applications; and refrigeration. In addition, the company provides industrial grade ammonium nitrate, ammonium nitrate, and HDAN solutions for ammonium nitrate fuel oil and specialty emulsions for mining, surface mining, quarries, and construction applications. It sells its products through distributors, as well as directly to end customers in the United States, Mexico, and Canada. The company serves to the agricultural, industrial, and mining markets. LSB Industries, Inc. was founded in 1968 and is headquartered in Oklahoma City, Oklahoma.
- CEO
- Mark T. Behrman
- Employees
- 583
- Beta
- 0.70
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.94 ÷ $14.77) − 1 = -66.55% (DCF, example).