LXP Industrial Trust
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-78.8% vs price
Base Case (Median)
-64.7% vs price
Bull Case (75th pct.)
-14.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-1.01 | -101.7% | High (40%) |
| PE Comparable | $14.87 | -75.5% | Medium (25%) |
| Growth Trajectory DCF | $12.20 | -79.9% | Medium (20%) |
| Graham Number | $28.02 | -53.8% | Low (10%) |
| EV/EBITDA | $64.05 | 5.6% | Medium (20%) |
| EV/FCF | $59.51 | -1.9% | Medium (20%) |
Based on 6 out of 8 methods, LXP appears overvalued at the current price of $60.66. The base case fair value of $21.44 implies 64.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.