Discounted Cash Flow
LXP Industrial Trust
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $398.1m | $95.6m | $230.9m | 24.0% | $0.38 |
| 2017 | $391.6m (-1.6%) | $85.6m (-10.5%) | $212.6m (-7.9%) | 21.9% (-9.0%) | $0.33 (-13.2%) |
| 2018 | $30.6m (-92.2%) | $227.4m (165.7%) | $202.3m (-4.8%) | 743.0% (3300.0%) | $0.93 (181.8%) |
| 2019 | $5.3m (-82.5%) | $279.9m (23.1%) | $174.4m (-13.8%) | 5234.9% (604.6%) | $1.15 (23.7%) |
| 2020 | $330.4m (6080.1%) | $183.3m (-34.5%) | $184.6m (5.9%) | 55.5% (-98.9%) | $0.66 (-42.6%) |
| 2021 | $344.0m (4.1%) | $382.6m (108.8%) | $205.1m (11.1%) | 111.2% (100.5%) | $1.35 (104.5%) |
| 2022 | $321.2m (-6.6%) | $113.8m (-70.3%) | $161.7m (-21.2%) | 35.4% (-68.2%) | $0.38 (-71.9%) |
| 2023 | $6.3m (-98.0%) | $30.4m (-73.3%) | $191.5m (18.4%) | 483.6% (1265.3%) | $0.08 (-78.9%) |
| 2024 | $4.1m (-34.7%) | $44.5m (46.6%) | $193.4m (1.0%) | 1084.9% (124.3%) | $0.13 (62.5%) |
| 2025 | $4.1m (-0.4%) | $113.2m (154.1%) | $163.8m (-15.3%) | 2768.1% (155.2%) | $1.82 (1300.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.