Valuation Custodian Property Income REIT plc

Stocks

Real-time Estimate Cboe Europe 11:30:00 2026-09-04 EDT			5-day change	1st Jan Change
83.20 ^GBX	+0.36%		+1.25%	-4.49%

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	404.6	-	-
Change	-	-12.38%	-8.74%	-7.13%	15.88%	4.75%	-	-
Enterprise Value (EV) ¹	573.8	558.5	526.4	496.8	557.7	223.3	217.7	211.7
Change	-	-2.67%	-5.74%	-5.63%	12.26%	-59.97%	-2.51%	-2.76%
P/E	3.57x	-5.99x	-271x	8.69x	7.68x	10.9x	10.8x	10.9x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	2.8x	-0x	0.4x	-0.4x	8.21x	-8.39x
Capitalization / Revenue	11.3x	8.91x	7.76x	6.94x	9.29x	8.91x	8.79x	8.7x
EV / Revenue	14.4x	12.7x	11.4x	10.4x	13.4x	4.92x	4.73x	4.55x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	19.1x	18x	16.4x	10.9x	10x	4.91x	4.72x	4.53x
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%	7.24%	7.24%	7.24%
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	0.8290	0.8290	0.8290
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	10.91x	4.92x	-	7.24%	548M
REALTY INCOME CORPORATION	40.24x	15.69x	16.05x	5.29%	58.23B
SEGRO PLC	16.65x	23.35x	27.98x	3.46%	17.3B
UNIBAIL-RODAMCO-WESTFIELD SE	8.42x	12.14x	14.88x	5.69%	16.27B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.53x	16.48x	23.66x	5.18%	14.57B
KLÉPIERRE	9.94x	13.61x	16.17x	5.21%	12.6B
FEDERAL REALTY INVESTMENT TRUST	27.65x	10.97x	17.27x	3.9%	10.18B
MERLIN PROPERTIES SOCIMI, S.A.	7.76x	20.31x	27.48x	3.2%	9.53B
CAPITALAND ASCENDAS REIT	14.57x	11.79x	18.33x	6.38%	9.35B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.05x	7.62x	12.25x	5.47%	9.18B
Average	19.17x	13.69x	19.34x	5.1%	15.77B
Weighted average by Cap.	25.40x	15.31x	18.64x	4.98%