investorscraft@gmail.com

Intrinsic ValueLXP Industrial Trust (LXP)

Previous Close$9.21
Intrinsic Value
Upside potential
Previous Close
$9.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

LXP Industrial Trust is a real estate investment trust (REIT) specializing in single-tenant industrial properties across key U.S. markets. The company generates revenue primarily through long-term net leases, which provide stable cash flows with built-in rent escalations. Its portfolio focuses on warehouse, distribution, and light manufacturing facilities, catering to e-commerce, logistics, and supply chain operators. LXP operates in a competitive sector dominated by larger peers but differentiates itself through strategic asset selection and tenant diversification. The REIT targets properties in high-demand logistics corridors, benefiting from secular trends like e-commerce growth and supply chain modernization. Its market position is bolstered by a disciplined acquisition strategy and active asset management, ensuring high occupancy rates and tenant retention. While not the largest player, LXP maintains a niche presence with a focus on mid-sized industrial assets, offering investors exposure to industrial real estate without the scale-related risks of mega-portfolios.

Revenue Profitability And Efficiency

LXP reported $358.5 million in revenue for the period, with net income of $44.5 million, reflecting a net margin of approximately 12.4%. The company’s operating cash flow of $211.2 million underscores its ability to convert rental income into cash, while capital expenditures of $17.8 million indicate moderate reinvestment needs. Diluted EPS of $0.13 suggests modest earnings power relative to its share count.

Earnings Power And Capital Efficiency

The REIT’s earnings are supported by its lease-driven model, with operating cash flow covering dividend obligations comfortably. Its capital efficiency is evident in its ability to maintain high occupancy rates while managing a geographically dispersed portfolio. The net income-to-revenue ratio indicates reasonable operational leverage, though interest expenses from its debt load weigh on bottom-line profitability.

Balance Sheet And Financial Health

LXP holds $101.8 million in cash against $1.46 billion in total debt, reflecting a leveraged balance sheet typical for REITs. The debt-to-equity ratio suggests reliance on financing, but the long-term lease structure provides predictable cash flows to service obligations. The company’s liquidity position appears adequate, with operating cash flow sufficient to cover near-term liabilities and capital needs.

Growth Trends And Dividend Policy

LXP’s growth is tied to industrial real estate demand, with e-commerce tailwinds supporting rent growth. The company pays a $0.53 annual dividend per share, yielding approximately 4-5% based on recent share prices. Dividend coverage appears stable, backed by recurring rental income, though payout ratios should be monitored given the cyclical nature of industrial real estate.

Valuation And Market Expectations

The market values LXP at a multiple reflective of mid-tier industrial REITs, with investors pricing in steady cash flows but limited near-term growth surprises. Its valuation hinges on cap rates, occupancy trends, and interest rate sensitivity, given its debt-heavy structure. Relative to peers, LXP trades at a modest discount, likely due to its smaller scale and concentrated tenant risk.

Strategic Advantages And Outlook

LXP’s focus on industrial assets positions it well for long-term demand driven by logistics and e-commerce. Its strategic advantages include a disciplined acquisition approach and a portfolio aligned with supply chain trends. However, rising interest rates and economic slowdowns could pressure leasing activity. The outlook remains cautiously optimistic, with growth contingent on capital recycling and tenant retention.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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