LXP - NYSE

LXP Industrial Trust

LXP Industrial Trust

LXPยทNYSE

$50.12

-0.18%
Real EstateREIT - Industrial

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.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$2.95B
EPS1.8200
P/E Ratio27.54
Earnings Date07/29/2026
LXP Industrial Trust

LXP Industrial Trust Fair Value Envelope

LXP ยท NYSE

Our analysis suggests that LXP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $50.12, this represents a potential HIDDEN relative to our calculated worth for LXP Industrial Trust.

HIDDEN
Intrinsic Value
Current Price: $50.12

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$883.8M
+ Cash & Equivalents$170.4M
Firm Value$1.1B
- Debt$1.4B
Equity Value-$315.5M
/ Shares Outstanding59,158,845B
DCF Value-$5
OVERVALUED BY 111%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$159.8M
$135.4M
$114.7M
$97.1M
$82.2M
$69.7M
$59.0M
$50.0M
$42.3M
$35.8M
Maintenance CapEx
-$4.2M
-$3.6M
-$3.0M
-$2.6M
-$2.2M
-$1.8M
-$1.6M
-$1.3M
-$1.1M
-$946.3K
Owner Earnings
$155.6M
$131.8M
$111.6M
$94.5M
$80.1M
$67.8M
$57.4M
$48.7M
$41.2M
$34.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$144.1M
$113.0M
$88.6M
$69.5M
$54.5M
$42.7M
$33.5M
$26.3M
$20.6M
$16.2M
Terminal Value represents 31.1% of Enterprise Value

Related Guides

Blog Categories

Continue your LXP research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.