Valuation Custodian Property Income REIT plc

Stocks

Market Closed - London S.E. 11:35:00 2026-09-25 EDT			5-day change	1st Jan Change
79.70 ^GBX	-0.50%		-1.12%	-7.86%

09-02	Custodian Property Income NAV rises in "another positive quarter"	AN
07-27	Custodian Property Income REIT plc Confirms First Quarterly Interim Dividend for the Financial Year Ending 31 March 2027, Payable on 28 August 2026	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	388.9	-	-
Change	-	-12.38%	-8.74%	-7.13%	15.88%	0.71%	-	-
Enterprise Value (EV) ¹	573.8	558.5	526.4	496.8	557.7	207.6	202	196
Change	-	-2.67%	-5.74%	-5.63%	12.26%	-62.77%	-2.7%	-2.97%
P/E	3.57x	-5.99x	-271x	8.69x	7.68x	10.5x	10.4x	10.5x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	2.8x	-0x	0.4x	-0.4x	7.9x	-8.08x
Capitalization / Revenue	11.3x	8.91x	7.76x	6.94x	9.29x	8.57x	8.46x	8.36x
EV / Revenue	14.4x	12.7x	11.4x	10.4x	13.4x	4.57x	4.39x	4.22x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	19.1x	18x	16.4x	10.9x	10x	4.56x	4.38x	4.2x
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%	7.53%	7.53%	7.53%
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	0.7970	0.7970	0.7970
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CUSTODIAN PROPERTY INCOME REIT PLC	10.49x	4.57x	-	7.53%	515M
REALTY INCOME CORPORATION	36.78x	14.7x	15.18x	5.88%	52.39B
SEGRO PLC	16.6x	23.3x	27.92x	3.47%	16.86B
UNIBAIL-RODAMCO-WESTFIELD SE	8.3x	11.89x	14.57x	6.01%	15.1B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.04x	16.06x	23.26x	5.36%	13.95B
KLÉPIERRE	9.53x	13.3x	15.85x	5.4%	11.94B
FEDERAL REALTY INVESTMENT TRUST	26.07x	10.55x	16.64x	4.13%	9.6B
CAPITALAND ASCENDAS REIT	14.21x	11.56x	18.16x	6.64%	8.91B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	34.28x	7.44x	11.95x	5.77%	8.7B
MERLIN PROPERTIES SOCIMI, S.A.	7.19x	19.35x	26.05x	3.45%	8.65B
Average	18.15x	13.27x	18.84x	5.36%	14.66B
Weighted average by Cap.	23.47x	14.76x	18.14x	5.31%