As of 2024-12-11, the Intrinsic Value of Lexington Realty Trust (LXP) is
20.02 USD. This LXP valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 9.20 USD, the upside of Lexington Realty Trust is
117.60%.
The range of the Intrinsic Value is 17.03 - 25.15 USD
20.02 USD
Intrinsic Value
LXP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(22.06) - (7.63) |
(9.52) |
-203.4% |
| DCF (Growth 10y) |
(3.71) - 7.56 |
(2.25) |
-124.5% |
| DCF (EBITDA 5y) |
17.03 - 25.15 |
20.02 |
117.6% |
| DCF (EBITDA 10y) |
15.34 - 28.34 |
20.28 |
120.4% |
| Fair Value |
0.44 - 0.44 |
0.44 |
-95.18% |
| P/E |
1.85 - 5.06 |
3.32 |
-63.9% |
| EV/EBITDA |
8.35 - 38.65 |
16.80 |
82.6% |
| EPV |
(11.64) - (15.86) |
(13.75) |
-249.4% |
| DDM - Stable |
0.81 - 3.30 |
2.06 |
-77.7% |
| DDM - Multi |
3.62 - 7.55 |
4.59 |
-50.1% |
LXP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,709.49 |
| Beta |
0.71 |
| Outstanding shares (mil) |
294.51 |
| Enterprise Value (mil) |
4,225.04 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.02% |
| Cost of Debt |
6.55% |
| WACC |
8.02% |