Valuation Custodian Property Income REIT plc

Stocks

Market Closed - London S.E. 11:35:03 2026-10-20 EDT			5-day change	1st Jan Change
81.80 ^GBX	-0.12%		+0.12%	-5.43%

10-08	Custodian Property agrees sale of Gilllingham petrol station	AN
10-07	An undisclosed buyer acquired Petrol filling station in Gillingham from Custodian Property Income REIT plc for £3.8 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	448.8	393.2	358.9	333.3	386.2	399.2	-	-
Change	-	-12.38%	-8.74%	-7.13%	15.88%	3.36%	-	-
Enterprise Value (EV) ¹	573.8	558.5	526.4	496.8	557.7	217.9	212.3	206.3
Change	-	-2.67%	-5.74%	-5.63%	12.26%	-60.93%	-2.57%	-2.83%
P/E	3.57x	-5.99x	-271x	8.69x	7.68x	10.8x	10.6x	10.8x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	2.8x	-0x	0.4x	-0.4x	8.06x	-8.32x
Capitalization / Revenue	11.3x	8.91x	7.76x	6.94x	9.29x	8.79x	8.68x	8.58x
EV / Revenue	14.4x	12.7x	11.4x	10.4x	13.4x	4.8x	4.62x	4.44x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	19.1x	18x	16.4x	10.9x	10x	4.79x	4.61x	4.42x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0525	0.055	0.058	0.06	0.06	0.06	0.06	0.06
Rate of return	5.16%	6.17%	7.13%	7.94%	7.51%	7.33%	7.33%	7.33%
EPS ²	0.285	-0.149	-0.003	0.087	0.104	0.076	0.077	0.076
Distribution rate	18.4%	-36.9%	-1,933%	69%	57.7%	78.9%	77.9%	78.9%
Net sales ¹	39.89	44.15	46.24	48	41.56	45.4	46	46.5
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	30.08	31.05	32.1	45.51	55.5	45.5	46.1	46.7
Net income ¹	122.3	-65.82	-1.502	38.16	48.3	37.1	37.7	37.2
Net Debt ¹	125	165.2	167.6	163.5	171.5	-181.3	-186.9	-192.9
Reference price ²	1.0180	0.8920	0.8140	0.7560	0.7990	0.8180	0.8180	0.8180
Nbr of stocks (in thousands)	440,850	440,850	440,850	440,850	483,374	488,017	-	-
Announcement Date	6/17/22	6/15/23	6/13/24	6/12/25	6/11/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CUSTODIAN PROPERTY INCOME REIT PLC	10.78x	4.81x	-	7.33%	532M
PROLOGIS, INC.	37.83x	17.73x	22.84x	3.45%	118B
SIMON PROPERTY GROUP, INC.	30.83x	13.94x	17.63x	4.45%	65.52B
REALTY INCOME CORPORATION	36.71x	14.67x	15.17x	5.88%	52.36B
GOODMAN GROUP	18.01x	15.24x	17.35x	1.15%	37.53B
SEGRO PLC	15.73x	24.64x	26.98x	3.65%	16.15B
KIMCO REALTY CORPORATION	26.52x	10.62x	14.63x	4.73%	15.22B
UNIBAIL-RODAMCO-WESTFIELD SE	7.96x	11.66x	14.29x	6.27%	14.26B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.73x	15.95x	23.19x	5.42%	13.8B
REGENCY CENTERS CORPORATION	29.1x	11.15x	16.28x	4.19%	13.23B
Average	23.12x	14.04x	18.71x	4.65%	34.65B
Weighted average by Cap.	30.26x	15.70x	19.34x	4.05%