Also trades as: LXP-PC (NYSE) · $vol 0M

$52.24

+0.25 (+0.48%)

Weekly Expected Move ±3.4%

$47 $49 $51 $53 $54

NYSE · Real Estate · REIT - Industrial · Alpha Radar Buy · Power 65 · $3.1B mcap · 57M float · 0.949% daily turnover · Short 54% of daily vol

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

NO EDGE

31.0 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 1.5% · 5Y Avg: 3.6%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale ★

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. LXP has No discernible competitive edge (31.0/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. ROIC of 1.5% suggests modest returns relative to capital deployed.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets

Low

$53

Avg Target

$53

High

Based on 3 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 6Hold: 6Sell: 3Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$52.83

Analysts3

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-02-13	Evercore ISI	Steve Sakwa	Initiated	$51	—	+7.0%	$47.67
2025-10-28	JMP Securities	Mitch Germain	Initiated	$12	—	-75.8%	$47.60
2025-08-22	Wolfe Research	—	Initiated	$10	—	-77.3%	$44.00
2025-01-01	Jefferies	Jonathan Petersen	$14	$11	-3	-72.9%	$40.60
2024-09-25	KeyBanc	Todd Thomas	Initiated	$11	—	-78.4%	$50.98
2022-06-30	Jefferies	—	Initiated	$14	—	-73.9%	$53.70

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

May 22, 2026

DCF

ROE

ROA

D/E

P/E

P/B

The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. LXP receives an overall rating of B. Strongest factors: ROA (4/5). Areas of concern: P/E (1/5), P/B (2/5).

Rating Change History

Date	From	To
2026-05-11	B+	B
2026-05-04	B	B+
2026-04-28	B+	B
2026-04-10	B	B+
2026-02-20	B-	B
2026-02-17	C+	B-
2026-02-13	B	C+
2026-01-30	B+	B
2026-01-29	B	B+
2026-01-26	B+	B

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 50 Grade A

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. LXP scores highest in Momentum (83/100) and lowest in Safety (15/100). An overall grade of A places LXP among the highest-quality companies in its peer group.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score

0.84

Distress Zone

Piotroski F-Score

8/9

✓ ✓ ✓ ✓ ✗ ✓ ✓ ✓ ✓

Beneish M-Score

-3.02

Unlikely Manipulator

Ohlson O-Score

-8.23

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

BB+

Score: 48.0/100

Trend: Improving

Earnings Quality

100/100

OCF/NI: 2.05x

Accruals: -2.7%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. LXP scores 0.84, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. LXP scores 8/9, signaling strong financial health across all three dimensions. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. LXP's score of -3.02 falls below this threshold, suggesting earnings are unlikely to be manipulated. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. LXP's implied 0.0% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. LXP receives an estimated rating of BB+ (score: 48.0/100), with a improving trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). LXP's score of 100/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

32.37x

PEG

0.63x

P/S

8.87x

P/B

1.53x

P/FCF

16.13x

P/OCF

14.00x

EV/EBITDA

12.26x

EV/Revenue

11.20x

EV/EBIT

30.73x

EV/FCF

23.32x

Earnings Yield

3.49%

FCF Yield

6.20%

Shareholder Yield

7.09%

Graham Number

$35.66

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 32.4x earnings, LXP commands a growth premium. Graham's intrinsic value formula yields $35.66 per share, 47% below the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

0.918

NI / EBT

Interest Burden

0.807

EBT / EBIT

EBIT Margin

0.364

EBIT / Rev

Asset Turnover

0.094

Rev / Assets

Equity Multiplier

1.785

Assets / Equity

ROE

4.5%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. LXP's ROE of 4.5% is driven by a balanced combination of operating margin, asset efficiency, and leverage. A tax burden ratio of 0.92 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Adj. Growth Rate

47.90%

Fair P/E

104.30x

Intrinsic Value

$168.30

Price/Value

0.27x

Margin of Safety

72.51%

Premium

-72.51%

Assessment

Undervalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with LXP's realized 47.9% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $168.30, LXP appears undervalued with a 73% margin of safety. The adjusted fair P/E of 104.3x compares to the current market P/E of 32.4x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$52.28

Median 1Y

$53.54

5th Pctile

$33.46

95th Pctile

$85.69

Ann. Volatility

28.1%

25th–75th percentile 5th–95th percentile Median path Historical

Executive Compensation

C-suite compensation breakdown including salary, stock awards, options, and incentive pay. The CEO-to-employee pay ratio and Gini coefficient measure pay distribution fairness.

C-Suite Compensation

Executive	Salary	Stock	Total
T. Wilson Eglin Chief Executive Officer and President	$640,000	$—	$1,592,126
Richard J. Rouse Vice Chairman and Chief Investment Officer	$520,000	$—	$1,179,259
E. Robert Roskind Chairman	$520,000	$—	$1,138,157
Patrick Carroll Financial ancial Officer, Treasurer and Executive Vice President	$410,000	$—	$929,984
Joseph S. Bonventre Executive Vice President, General Counsel and Secretary	$305,000	$—	$673,944

CEO Pay Ratio

2:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $1,592,126

Avg Employee Cost (SGA/emp): $690,569

Employees: 58

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees

-1.7% YoY

Revenue / Employee

$6,038,414

Rev: $350,228,000

Profit / Employee

$1,951,034

NI: $113,160,000

SGA / Employee

$690,569

Avg labor cost proxy

Scaling Efficiency

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
ROE	14.1%	12.2%	18.0%	16.5%	15.1%	15.8%	4.9%	4.9%	2.8%	2.3%	1.3%	0.8%	1.4%	1.1%	2.1%	2.9%	4.0%	5.4%	5.5%	4.5%	4.54%
ROA	7.8%	6.7%	10.2%	9.4%	8.6%	9.0%	2.8%	2.8%	1.6%	1.3%	0.7%	0.5%	0.8%	0.6%	1.1%	1.6%	2.2%	2.9%	3.1%	2.5%	2.54%
ROIC	4.6%	3.0%	3.7%	4.4%	5.5%	6.6%	6.0%	6.2%	6.3%	5.2%	4.2%	2.9%	1.6%	1.5%	1.9%	1.8%	1.8%	1.8%	1.5%	1.5%	1.55%
ROCE	8.4%	8.2%	4.5%	3.4%	1.5%	1.3%	1.1%	1.2%	1.3%	1.4%	1.5%	1.5%	1.4%	1.3%	1.8%	1.7%	1.7%	3.0%	3.5%	3.6%	3.58%
Gross Margin	33.0%	32.0%	84.1%	81.8%	82.8%	82.6%	79.3%	82.1%	81.9%	29.5%	29.0%	27.3%	25.6%	25.9%	37.1%	23.9%	25.6%	-1.5%	-28.3%	80.5%	80.53%
Operating Margin	23.3%	21.9%	71.6%	68.4%	71.2%	71.3%	67.3%	71.1%	71.7%	19.4%	17.5%	16.3%	14.8%	13.0%	27.0%	12.2%	14.7%	15.1%	14.3%	13.9%	13.93%
Net Margin	89.1%	8.0%	3.0%	13.2%	51.8%	29.2%	47.4%	13.1%	-9.2%	14.8%	17.6%	-0.4%	6.3%	7.4%	32.8%	21.4%	33.2%	41.6%	33.2%	-0.3%	-0.28%
EBITDA Margin	1.6%	77.9%	73.6%	67.0%	69.7%	69.8%	69.3%	69.6%	73.2%	72.7%	75.0%	71.4%	71.2%	69.6%	75.2%	69.0%	68.2%	1.3%	1.0%	68.6%	68.60%
FCF Margin	61.2%	61.3%	61.3%	58.0%	56.3%	56.0%	51.9%	51.5%	52.9%	53.2%	58.0%	57.1%	53.1%	53.1%	54.0%	53.5%	52.7%	53.6%	48.2%	48.0%	48.03%
OCF Margin	64.3%	64.6%	65.7%	64.0%	64.8%	65.6%	62.1%	60.8%	60.3%	58.9%	63.2%	62.0%	57.1%	58.1%	58.9%	58.5%	59.8%	60.4%	55.3%	55.3%	55.34%
ROE 3Y Avg	snapshot only																				2.83%
ROE 5Y Avg	snapshot only																				5.75%
ROA 3Y Avg	snapshot only																				1.59%
ROIC 3Y Avg	snapshot only																				1.33%
ROIC Economic	snapshot only																				1.47%
Cash ROA	snapshot only																				5.43%
Cash ROIC	snapshot only																				5.94%
CROIC	snapshot only																				5.16%
NOPAT Margin	snapshot only																				14.40%
Pretax Margin	snapshot only																				29.43%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				11.49%
SBC / Revenue	snapshot only																				0.00%

Valuation

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
P/E Ratio	10.26	12.98	9.77	10.61	7.96	6.37	20.76	22.69	38.25	42.44	85.59	127.25	76.23	105.75	50.87	38.43	27.18	22.35	25.78	28.67	32.374
P/S Ratio	7.80	8.56	10.86	11.27	7.74	6.59	7.35	7.96	7.46	6.80	7.64	7.02	7.24	8.08	6.31	6.79	6.55	7.20	8.32	7.75	8.867
P/B Ratio	1.35	1.48	1.63	1.63	1.11	0.94	1.00	1.10	1.06	0.98	1.16	1.08	1.10	1.23	1.08	1.17	1.13	1.25	1.43	1.32	1.529
P/FCF	12.75	13.96	17.73	19.44	13.75	11.76	14.16	15.46	14.10	12.77	13.18	12.30	13.64	15.22	11.69	12.69	12.43	13.43	17.26	16.13	16.129
P/OCF	12.12	13.24	16.54	17.61	11.94	10.04	11.85	13.10	12.37	11.54	12.08	11.32	12.67	13.90	10.71	11.60	10.95	11.93	15.05	14.00	13.998
EV/EBITDA	8.30	8.86	14.01	15.89	15.79	14.67	16.67	17.30	16.24	15.06	15.91	14.96	15.38	16.72	14.03	14.78	14.56	13.02	12.87	12.26	12.260
EV/Revenue	10.92	11.69	14.37	14.91	11.40	10.29	11.50	12.04	11.45	10.73	11.55	10.93	11.16	11.99	10.09	10.55	10.29	10.92	11.75	11.20	11.200
EV/EBIT	13.21	14.38	28.33	37.60	65.48	67.29	86.25	83.21	73.39	64.40	63.17	60.63	65.65	77.88	55.58	61.56	60.26	36.04	32.80	30.73	30.730
EV/FCF	17.85	19.07	23.46	25.72	20.25	18.36	22.13	23.39	21.66	20.15	19.94	19.14	21.02	22.60	18.71	19.72	19.53	20.39	24.37	23.32	23.318
Earnings Yield	9.8%	7.7%	10.2%	9.4%	12.6%	15.7%	4.8%	4.4%	2.6%	2.4%	1.2%	0.8%	1.3%	0.9%	2.0%	2.6%	3.7%	4.5%	3.9%	3.5%	3.49%
FCF Yield	7.8%	7.2%	5.6%	5.1%	7.3%	8.5%	7.1%	6.5%	7.1%	7.8%	7.6%	8.1%	7.3%	6.6%	8.6%	7.9%	8.0%	7.4%	5.8%	6.2%	6.20%
PEG Ratio	snapshot only																				0.628
Price/Tangible Book	snapshot only																				1.555
EV/OCF	snapshot only																				20.238
Acquirers Multiple	snapshot only																				77.323
Shareholder Yield	snapshot only																				7.09%
Graham Number	snapshot only																				$35.66

Leverage & Solvency

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Current Ratio	2.07	2.07	2.18	2.18	2.18	2.18	1.31	1.31	1.31	1.31	3.12	3.12	3.12	3.12	1.40	1.40	1.40	1.40	85.31	85.31	85.307
Quick Ratio	2.07	2.07	2.18	2.18	2.18	2.18	1.31	1.31	1.31	1.31	3.12	3.12	3.12	3.12	1.40	1.40	1.40	1.40	85.31	85.31	85.307
Debt/Equity	0.63	0.63	0.61	0.61	0.61	0.61	0.59	0.59	0.59	0.59	0.75	0.75	0.75	0.75	0.70	0.70	0.70	0.70	0.67	0.67	0.673
Net Debt/Equity	0.54	0.54	0.53	0.53	0.53	0.53	0.57	0.57	0.57	0.57	0.60	0.60	0.60	0.60	0.65	0.65	0.65	0.65	0.59	0.59	0.589
Debt/Assets	0.36	0.36	0.35	0.35	0.35	0.35	0.34	0.34	0.34	0.34	0.40	0.40	0.40	0.40	0.38	0.38	0.38	0.38	0.39	0.39	0.387
Debt/EBITDA	2.77	2.77	3.96	4.49	5.88	6.11	6.25	6.11	5.89	5.74	6.73	6.66	6.74	6.81	5.66	5.66	5.69	4.77	4.28	4.32	4.317
Net Debt/EBITDA	2.37	2.37	3.42	3.88	5.07	5.27	6.01	5.87	5.66	5.52	5.40	5.34	5.40	5.46	5.26	5.27	5.29	4.44	3.75	3.78	3.780
Interest Coverage	5.75	5.80	3.74	2.87	1.27	1.13	0.94	1.02	1.14	1.25	1.34	1.18	0.97	0.81	0.98	0.94	0.96	1.71	2.01	2.14	2.138
Equity Multiplier	1.77	1.77	1.75	1.75	1.75	1.75	1.72	1.72	1.72	1.72	1.88	1.88	1.88	1.88	1.83	1.83	1.83	1.83	1.74	1.74	1.737
Cash Ratio	snapshot only																				56.236
Debt Service Coverage	snapshot only																				5.359
Cash to Debt	snapshot only																				0.124
FCF to Debt	snapshot only																				0.122

Efficiency & Turnover

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Asset Turnover	0.10	0.10	0.09	0.09	0.09	0.09	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.09	0.09	0.09	0.09	0.09	0.09	0.094
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	111.59	111.24	107.08	103.26	102.71	101.67	98.00	99.46	101.68	103.31	81.49	81.77	81.47	81.50	97.16	97.86	98.39	98.75	7.77	7.71	7.706
Payables Turnover	3.99	5.06	2.69	2.11	1.49	0.84	0.78	0.79	0.81	1.42	2.27	2.99	3.72	3.76	4.41	4.49	4.52	7.12	16.04	14.26	14.257
DSO	3	3	3	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4	47	47	47.4 days
DIO	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.0 days
DPO	91	72	136	173	245	432	469	464	449	257	161	122	98	97	83	81	81	51	23	26	25.6 days
Cash Conversion Cycle	-88	-69	-133	-170	-242	-429	-466	-461	-445	-253	-156	-118	-94	-93	-79	-78	-77	-48	24	22	21.8 days
Fixed Asset Turnover	snapshot only																				39.825
Cash Velocity	snapshot only																				2.038
Capital Intensity	snapshot only																				10.184

Growth (YoY)

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Revenue	4.5%	3.2%	4.1%	-3.1%	-3.5%	-4.2%	-6.6%	-1.7%	1.0%	3.7%	6.0%	4.8%	2.1%	0.6%	5.3%	5.7%	6.6%	7.0%	-2.3%	-3.8%	-3.81%
Net Income	-2.1%	36.9%	1.1%	70.8%	23.4%	50.2%	-70.3%	-67.5%	-79.7%	-83.9%	-73.3%	-83.5%	-50.2%	-52.1%	46.3%	2.4%	1.7%	3.5%	1.5%	47.1%	47.15%
EPS	-5.1%	34.0%	1.0%	64.9%	20.0%	52.1%	-68.5%	-67.8%	-80.1%	-84.6%	-74.7%	-83.5%	-50.3%	-52.1%	46.1%	2.4%	1.7%	3.5%	1.5%	47.9%	47.90%
FCF	14.5%	11.4%	10.1%	-5.3%	-11.2%	-12.4%	-20.8%	-12.7%	-5.1%	-1.5%	18.3%	16.2%	2.6%	0.2%	-2.0%	-1.0%	5.8%	8.0%	-12.7%	-13.6%	-13.62%
EBITDA	-6.7%	29.0%	-4.8%	-20.9%	-47.1%	-49.1%	-37.2%	-27.1%	-1.3%	5.4%	11.6%	10.0%	5.1%	1.3%	4.3%	3.3%	3.9%	25.1%	23.9%	23.1%	23.11%
Op. Income	39.1%	-34.1%	-5.0%	5.6%	36.4%	1.5%	71.6%	48.6%	22.2%	-15.9%	-31.1%	-53.0%	-75.3%	-73.0%	-57.7%	-42.5%	7.2%	22.0%	-24.5%	-18.7%	-18.68%
OCF Growth	snapshot only																				-9.02%
Asset Growth	snapshot only																				-7.97%
Equity Growth	snapshot only																				-2.94%
Debt Growth	snapshot only																				-6.14%
Shares Change	snapshot only																				-0.51%
Dividend Growth	snapshot only																				4.16%

Growth (CAGR)

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Revenue 3Y	-5.7%	-6.0%	-4.5%	-3.9%	-1.8%	-0.4%	-0.5%	0.1%	0.6%	0.8%	1.0%	-0.0%	-0.1%	-0.0%	1.4%	2.9%	3.2%	3.7%	2.9%	2.1%	2.13%
Revenue 5Y	-4.6%	-4.7%	-4.0%	-4.0%	-3.5%	-3.2%	-3.9%	-3.9%	-4.0%	-3.8%	-2.9%	-1.8%	-0.5%	0.6%	1.9%	2.1%	2.1%	2.0%	1.2%	0.3%	0.30%
EPS 3Y	1.2%	-5.6%	11.0%	2.2%	-3.4%	10.0%	-28.1%	-27.9%	-39.1%	-32.1%	-45.5%	-55.6%	-50.9%	-51.8%	-51.2%	-43.6%	-35.7%	-30.8%	-2.3%	-6.3%	-6.34%
EPS 5Y	11.6%	11.5%	28.1%	29.2%	46.6%	32.9%	2.8%	26.2%	21.1%	-27.8%	-35.8%	-43.7%	-38.4%	-37.2%	-32.7%	-27.0%	-21.2%	-7.6%	-9.8%	-15.3%	-15.27%
Net Income 3Y	1.3%	-1.2%	18.9%	9.3%	2.9%	15.3%	-25.9%	-24.9%	-37.5%	-30.9%	-45.1%	-54.9%	-50.1%	-51.3%	-51.2%	-43.4%	-35.2%	-29.7%	-0.2%	-6.4%	-6.37%
Net Income 5Y	15.4%	15.8%	33.8%	34.0%	51.5%	36.7%	5.9%	31.4%	26.1%	-25.3%	-33.1%	-41.3%	-35.7%	-34.8%	-30.8%	-25.1%	-19.9%	-6.5%	-9.2%	-14.6%	-14.56%
EBITDA 3Y	49.7%	42.9%	37.6%	24.4%	3.2%	-14.8%	-22.5%	-22.4%	-21.3%	-11.6%	-12.6%	-14.1%	-18.1%	-18.4%	-9.9%	-6.1%	2.5%	10.1%	13.0%	11.8%	11.82%
EBITDA 5Y	20.5%	16.4%	12.4%	20.5%	19.0%	25.2%	21.4%	9.7%	11.9%	9.4%	12.8%	9.1%	2.6%	-8.0%	-11.5%	-11.9%	-11.9%	-2.6%	-2.9%	-4.2%	-4.21%
Gross Profit 3Y	-1.6%	-12.9%	-3.5%	3.5%	13.7%	24.7%	24.4%	26.0%	27.4%	10.5%	4.3%	-6.6%	-18.1%	-9.9%	-14.1%	-18.8%	-23.5%	—	—	—	—
Gross Profit 5Y	-4.5%	-10.5%	-4.6%	-0.2%	5.4%	10.3%	9.2%	9.1%	8.5%	4.0%	0.6%	-3.6%	-9.7%	-8.0%	-5.1%	-5.1%	-4.7%	—	—	—	—
Op. Income 3Y	-1.6%	-16.0%	-5.2%	2.8%	15.0%	28.8%	28.4%	30.4%	32.4%	11.2%	3.9%	-9.7%	-25.6%	-17.4%	-20.6%	-26.2%	-31.4%	-34.8%	-39.6%	-39.7%	-39.66%
Op. Income 5Y	-5.6%	-13.2%	-6.8%	-1.7%	4.9%	10.8%	10.7%	10.6%	9.7%	4.3%	0.2%	-5.4%	-14.4%	-13.5%	-9.2%	-9.7%	-9.3%	-14.6%	-18.5%	-19.2%	-19.18%
FCF 3Y	-1.0%	-0.4%	1.4%	-0.6%	0.7%	1.5%	-1.4%	-1.5%	-1.2%	-1.3%	1.0%	-1.3%	-4.8%	-4.7%	-2.8%	0.1%	1.0%	2.2%	0.4%	-0.2%	-0.20%
FCF 5Y	-1.4%	-1.9%	-1.8%	-3.3%	-2.7%	-3.0%	-4.7%	-4.2%	-3.9%	-3.2%	-0.5%	-0.1%	-0.1%	0.7%	2.1%	1.9%	0.9%	0.8%	-2.5%	-3.8%	-3.84%
OCF 3Y	-1.8%	-0.7%	1.2%	0.5%	3.0%	3.9%	1.2%	1.1%	-0.1%	-1.5%	1.0%	-1.1%	-4.0%	-3.5%	-2.2%	-0.1%	0.5%	0.8%	-1.0%	-1.0%	-1.00%
OCF 5Y	-2.5%	-2.0%	-0.8%	-1.9%	-1.0%	-1.2%	-2.6%	-2.6%	-2.9%	-2.4%	-0.2%	0.3%	-0.1%	0.7%	1.9%	2.0%	1.5%	1.1%	-1.5%	-2.6%	-2.59%
Assets 3Y	-0.6%	-0.6%	10.7%	10.7%	10.7%	10.7%	8.4%	8.4%	8.4%	8.4%	6.3%	6.3%	6.3%	6.3%	-1.4%	-1.4%	-1.4%	-1.4%	-4.4%	-4.4%	-4.44%
Assets 5Y	-1.8%	-1.8%	3.1%	3.1%	3.1%	3.1%	2.7%	2.7%	2.7%	2.7%	7.3%	7.3%	7.3%	7.3%	3.9%	3.9%	3.9%	3.9%	0.2%	0.2%	0.25%
Equity 3Y	14.2%	14.2%	19.9%	19.9%	19.9%	19.9%	11.3%	11.3%	11.3%	11.3%	4.2%	4.2%	4.2%	4.2%	-2.9%	-2.9%	-2.9%	-2.9%	-4.7%	-4.7%	-4.69%
Book Value 3Y	8.4%	9.1%	11.9%	12.1%	12.6%	14.3%	8.1%	6.9%	8.5%	9.4%	3.4%	2.8%	2.5%	3.1%	-2.8%	-3.2%	-3.6%	-4.5%	-6.7%	-4.7%	-4.67%
Dividend 3Y	-0.8%	-1.3%	-4.1%	-4.2%	-3.4%	-1.0%	0.8%	-0.9%	-0.2%	-0.1%	1.1%	0.5%	0.1%	0.6%	1.5%	1.0%	0.5%	-0.4%	-0.8%	1.4%	1.39%

Growth Quality

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Revenue Stability	0.84	0.76	0.72	0.79	0.76	0.63	0.61	0.66	0.63	0.61	0.57	0.61	0.38	0.22	0.41	0.66	0.71	0.66	0.57	0.23	0.234
Earnings Stability	0.50	0.45	0.71	0.67	0.70	0.58	0.06	0.08	0.02	0.08	0.31	0.49	0.63	0.30	0.54	0.59	0.62	0.27	0.36	0.46	0.456
Margin Stability	0.91	0.87	0.93	0.87	0.77	0.64	0.69	0.70	0.69	0.68	0.75	0.72	0.62	0.55	0.62	0.59	0.50	0.14	0.00	0.03	0.032
Rev. Growth Consistency	0.50	0.50	1.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.000
Earn. Growth Consistency	0.00	0.50	0.50	0.50	0.50	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.000
FCF Positive Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.99	0.85	0.50	0.50	0.91	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.81	0.50	0.50	0.50	0.50	0.81	0.811
Earnings Smoothness	0.98	0.69	0.30	0.48	0.79	0.60	0.00	0.00	0.00	0.00	0.00	0.00	0.33	0.30	0.62	0.00	0.08	0.00	0.13	0.62	0.618
ROE Trend	-0.06	-0.02	0.04	0.02	-0.00	0.04	-0.08	-0.08	-0.11	-0.11	-0.09	-0.09	-0.07	-0.07	-0.01	0.00	0.02	0.04	0.04	0.03	0.027
Gross Margin Trend	0.08	-0.10	0.02	0.12	0.25	0.39	0.32	0.27	0.21	0.08	-0.09	-0.28	-0.48	-0.49	-0.39	-0.33	-0.26	-0.60	-0.73	-0.52	-0.524
FCF Margin Trend	0.07	0.06	0.06	0.01	-0.02	-0.03	-0.08	-0.07	-0.06	-0.05	0.01	0.02	-0.01	-0.02	-0.01	-0.01	-0.00	0.00	-0.08	-0.07	-0.073
Sustainable Growth Rate	7.3%	5.4%	11.9%	10.3%	8.7%	9.2%	-1.3%	-1.3%	-3.5%	-4.1%	-5.3%	-5.9%	-5.3%	-5.7%	-5.3%	-4.4%	-3.4%	-2.1%	-2.5%	-3.5%	-3.50%
Internal Growth Rate	4.2%	3.0%	7.3%	6.2%	5.2%	5.5%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Cash Flow Quality

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
OCF/Net Income	0.85	0.98	0.59	0.60	0.67	0.64	1.75	1.73	3.09	3.68	7.09	11.24	6.01	7.61	4.75	3.31	2.48	1.87	1.71	2.05	2.048
FCF/OCF	0.95	0.95	0.93	0.91	0.87	0.85	0.84	0.85	0.88	0.90	0.92	0.92	0.93	0.91	0.92	0.91	0.88	0.89	0.87	0.87	0.868
FCF/Net Income	snapshot only																				1.777
OCF/EBITDA	snapshot only																				0.606
CapEx/Revenue	3.2%	3.3%	4.4%	6.0%	8.5%	9.6%	10.1%	9.3%	7.4%	5.7%	5.3%	4.9%	4.0%	5.0%	5.0%	5.0%	7.1%	6.8%	7.1%	7.3%	7.31%
CapEx/Depreciation	snapshot only																				0.133
Accruals Ratio	0.01	0.00	0.04	0.04	0.03	0.03	-0.02	-0.02	-0.03	-0.04	-0.04	-0.05	-0.04	-0.04	-0.04	-0.04	-0.03	-0.03	-0.02	-0.03	-0.027
Sloan Accruals	snapshot only																				0.003
Cash Flow Adequacy	snapshot only																				1.003
Earnings Quality Score	snapshot only																				1.000

Dividends & Buybacks

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Dividend Yield	4.7%	4.3%	3.4%	3.5%	5.3%	6.6%	6.1%	5.6%	5.9%	6.5%	5.8%	6.4%	6.3%	5.7%	7.0%	6.5%	6.8%	6.2%	5.6%	6.2%	5.26%
Dividend/Share	$2.26	$2.24	$2.19	$2.28	$2.39	$2.54	$2.60	$2.49	$2.52	$2.55	$2.61	$2.63	$2.66	$2.68	$2.71	$2.73	$2.76	$2.78	$2.79	$2.86	$2.75
Payout Ratio	48.2%	56.2%	33.5%	37.4%	42.5%	41.9%	1.3%	1.3%	2.3%	2.7%	5.0%	8.1%	4.8%	6.0%	3.6%	2.5%	1.8%	1.4%	1.5%	1.8%	1.77%
FCF Payout Ratio	60.0%	60.5%	60.9%	68.5%	73.5%	77.2%	85.9%	86.3%	83.3%	82.4%	77.0%	78.6%	85.7%	86.6%	81.8%	82.7%	84.3%	83.4%	97.3%	99.7%	99.67%
Total Payout Ratio	51.3%	59.7%	34.9%	37.4%	64.3%	79.5%	2.4%	2.4%	3.2%	2.8%	5.1%	8.4%	4.9%	6.2%	3.6%	2.5%	1.9%	1.4%	1.5%	2.0%	2.03%
Div. Increase Streak	0	0	0	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Chowder Number	0.19	0.14	0.12	0.11	0.14	0.18	0.18	0.15	0.13	0.12	0.12	0.12	0.12	0.11	0.11	0.11	0.11	0.10	0.10	0.10	0.103
Buyback Yield	0.3%	0.3%	0.1%	0.0%	2.7%	5.9%	5.5%	5.0%	2.4%	0.2%	0.1%	0.2%	0.2%	0.2%	0.1%	0.0%	0.0%	0.1%	0.2%	0.9%	0.91%
Net Buyback Yield	0.1%	-1.6%	-1.5%	-2.7%	-1.1%	3.9%	-3.6%	-1.8%	-4.7%	-7.5%	0.1%	0.2%	0.2%	0.2%	0.1%	0.0%	0.0%	0.1%	0.2%	0.9%	0.91%
Total Shareholder Return	4.8%	2.7%	2.0%	0.9%	4.2%	10.4%	2.5%	3.8%	1.2%	-1.1%	5.9%	6.6%	6.5%	5.9%	7.1%	6.6%	6.8%	6.3%	5.9%	7.1%	7.09%

DuPont Factors

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Tax Burden (NI/EBT)	0.98	0.98	0.99	0.99	0.99	0.99	0.97	0.97	0.95	0.94	0.83	0.76	0.87	0.88	1.04	1.04	1.03	0.96	0.96	0.92	0.918
Interest Burden (EBT/EBIT)	0.94	0.83	2.21	2.71	5.63	6.81	2.74	2.49	1.31	1.02	0.59	0.40	0.64	0.56	0.66	0.99	1.38	1.11	0.94	0.81	0.807
EBIT Margin	0.83	0.81	0.51	0.40	0.17	0.15	0.13	0.14	0.16	0.17	0.18	0.18	0.17	0.15	0.18	0.17	0.17	0.30	0.36	0.36	0.364
Asset Turnover	0.10	0.10	0.09	0.09	0.09	0.09	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.09	0.09	0.09	0.09	0.09	0.09	0.094
Equity Multiplier	1.82	1.82	1.76	1.76	1.76	1.76	1.74	1.74	1.74	1.74	1.80	1.80	1.80	1.80	1.86	1.86	1.86	1.86	1.78	1.78	1.785

Per Share

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
EPS (Diluted TTM)	$4.69	$3.98	$6.53	$6.09	$5.62	$6.06	$2.06	$1.96	$1.12	$0.93	$0.52	$0.32	$0.55	$0.45	$0.76	$1.09	$1.50	$2.00	$1.92	$1.61	$1.61
Book Value/Share	$35.51	$34.93	$39.12	$39.62	$40.13	$41.13	$42.60	$40.42	$40.42	$40.39	$38.31	$38.31	$38.27	$38.27	$35.96	$35.89	$35.90	$35.85	$34.64	$35.02	$34.37
Tangible Book/Share	$31.74	$31.22	$35.87	$36.33	$36.79	$37.71	$39.79	$37.75	$37.76	$37.73	$34.00	$34.00	$33.97	$33.97	$31.75	$31.69	$31.70	$31.65	$29.44	$29.76	$29.76
Revenue/Share	$6.16	$6.04	$5.87	$5.74	$5.78	$5.86	$5.82	$5.60	$5.73	$5.81	$5.84	$5.86	$5.84	$5.84	$6.14	$6.18	$6.21	$6.22	$5.96	$5.97	$5.97
FCF/Share	$3.77	$3.70	$3.60	$3.33	$3.25	$3.28	$3.02	$2.88	$3.03	$3.10	$3.39	$3.35	$3.10	$3.10	$3.31	$3.30	$3.27	$3.34	$2.87	$2.87	$2.87
OCF/Share	$3.96	$3.90	$3.86	$3.67	$3.74	$3.85	$3.61	$3.40	$3.45	$3.43	$3.69	$3.64	$3.33	$3.39	$3.62	$3.61	$3.71	$3.76	$3.30	$3.30	$3.30
Cash/Share	$3.22	$3.17	$3.26	$3.30	$3.34	$3.43	$0.98	$0.93	$0.93	$0.93	$5.65	$5.65	$5.65	$5.65	$1.75	$1.74	$1.74	$1.74	$2.90	$2.93	$2.24
EBITDA/Share	$8.10	$7.97	$6.03	$5.38	$4.17	$4.11	$4.01	$3.90	$4.04	$4.14	$4.24	$4.28	$4.23	$4.19	$4.42	$4.41	$4.39	$5.22	$5.44	$5.46	$5.46
Debt/Share	$22.46	$22.09	$23.88	$24.19	$24.50	$25.11	$25.09	$23.80	$23.80	$23.78	$28.55	$28.55	$28.52	$28.52	$25.01	$24.96	$24.97	$24.93	$23.30	$23.55	$23.55
Net Debt/Share	$19.24	$18.92	$20.62	$20.89	$21.15	$21.68	$24.10	$22.87	$22.87	$22.85	$22.89	$22.90	$22.87	$22.87	$23.26	$23.22	$23.23	$23.19	$20.40	$20.62	$20.62

Academic Models

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.845
Altman Z-Prime	snapshot only																				1.348
Piotroski F-Score	4	5	6	6	6	7	5	5	5	5	6	6	6	5	6	5	6	5	6	8	8
Beneish M-Score	-2.31	-1.57	-2.64	-2.64	-2.71	-2.68	-2.40	-2.43	-2.49	-1.56	-1.63	-1.51	-1.38	-2.52	-2.74	-2.58	-2.63	-3.18	-3.85	-3.02	-3.018
Ohlson O-Score	snapshot only																				-8.232
ROIC (Greenblatt)	snapshot only																				47.92%
Net-Net WC	snapshot only																				$-21.15
EVA	snapshot only																				$-273593447.44

Credit

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Credit Rating	snapshot only																				BB+
Credit Score	57.96	55.89	54.45	48.51	34.86	34.07	27.12	30.72	32.43	33.69	37.06	39.05	34.98	36.58	29.45	29.87	28.93	38.20	47.62	47.98	47.976
Credit Grade	snapshot only																				11
Credit Trend	snapshot only																				18.111
Implied Spread (bps)	snapshot only																				400.000
Industry Credit Rank	snapshot only																				47
Sector Credit Rank	snapshot only																				63

LXP NYSE

Edge Score

Analyst Insights

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet