investorscraft@gmail.com

Intrinsic value of Lexington Realty Trust (LXP)

Previous Close$10.82
Intrinsic Value
Upside potential
Previous Close
$10.82
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh6.05 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

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.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %4.1NaN
Revenue, $344NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m260NaN
Operating income, $m84NaN
EBITDA, $m267NaN
Interest expense (income), $mNaN
Earnings before tax, $m377NaN
Tax expense, $m1NaN
Net income, $m376NaN

BALANCE SHEET

Cash and short-term investments, $m191NaN
Total assets, $m4006NaN
Adjusted assets (=assets-cash), $m3815NaN
Average production assets, $m71NaN
Working capital, $m-899NaN
Total debt, $m1526NaN
Total liabilities, $m1715NaN
Total equity, $m2291NaN
Debt-to-equity ratio0.666NaN
Adjusted equity ratio0.553NaN

CASH FLOW

Net income, $m376NaN
Depreciation, amort., depletion, $m183NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m229NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m713NaN
Free cash flow, $m-484NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-899
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount