As of 2026-03-08, the Intrinsic Value of LXi REIT PLC (LXI.L) is 139.64 GBP. This LXI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.80 GBP, the upside of LXi REIT PLC is 38.50%.
The range of the Intrinsic Value is 94.38 - 226.82 GBP
Based on its market price of 100.80 GBP and our intrinsic valuation, LXi REIT PLC (LXI.L) is undervalued by 38.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 94.38 - 226.82 | 139.64 | 38.5% |
| DCF (Growth 10y) | 121.02 - 257.93 | 168.26 | 66.9% |
| DCF (EBITDA 5y) | 66.47 - 117.21 | 86.28 | -14.4% |
| DCF (EBITDA 10y) | 98.86 - 160.18 | 123.34 | 22.4% |
| Fair Value | -503.94 - -503.94 | -503.94 | -599.94% |
| P/E | (355.58) - (307.20) | (305.89) | -403.5% |
| EV/EBITDA | 82.89 - 160.07 | 121.95 | 21.0% |
| EPV | (27.48) - (14.59) | (21.03) | -120.9% |
| DDM - Stable | (112.75) - (263.30) | (188.02) | -286.5% |
| DDM - Multi | (87.65) - (163.67) | (114.60) | -213.7% |
| Market Cap (mil) | 1,710.19 |
| Beta | 1.55 |
| Outstanding shares (mil) | 16.97 |
| Enterprise Value (mil) | 2,894.99 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.70% |
| Cost of Debt | 6.10% |
| WACC | 8.81% |