|
Market Closed -
London S.E.
11:35:14 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 2,052.00 GBX | +1.28% |
|
-2.10% | +18.00% |
| 08-11 | Goldman and UBS cut Legal & General to 'sell' | AN |
| 08-07 | RBC cuts Endeavour Mining; JPM raises easyJet | AN |
Company Valuation: Derwent London Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,832 | 2,659 | 2,650 | 2,200 | 1,953 | 2,273 | - | - |
| Change | - | -30.61% | -0.34% | -16.99% | -11.23% | 16.38% | - | - |
| Enterprise Value (EV) 1 | 5,083 | 3,916 | 4,007 | 3,682 | 3,403 | 3,512 | 3,531 | 3,533 |
| Change | - | -22.96% | 2.31% | -8.1% | -7.59% | 3.19% | 0.55% | 0.06% |
| P/E | 15.2x | -9.48x | -5.56x | 19x | 12.1x | 38.1x | 10.9x | 9.5x |
| PBR | 0.87x | 0.65x | 0.76x | 0.62x | 0.54x | 0.64x | 0.6x | 0.56x |
| PEG | - | 0x | -0.1x | -0x | 0.3x | -0.6x | 0x | 0.6x |
| Capitalization / Revenue | 19.7x | 12.8x | 12.5x | 10.2x | 8.95x | 10.5x | 10.8x | 10.7x |
| EV / Revenue | 26.2x | 18.9x | 18.8x | 17.1x | 15.6x | 16.2x | 16.7x | 16.7x |
| EV / EBITDA | 33.4x | 24.6x | 26.1x | 23.2x | 21x | 22.2x | 22.6x | 22.4x |
| EV / EBIT | 33.6x | 24.8x | 26.3x | 23.4x | 21.5x | 23x | 23.5x | 22.6x |
| EV / FCF | - | - | - | - | - | - | - | 189,957,665x |
| FCF Yield | - | - | - | - | - | - | - | 0% |
| Dividend per Share 2 | 0.765 | 0.785 | 0.795 | 0.805 | 0.815 | 0.8235 | 0.8421 | 0.8632 |
| Rate of return | 2.24% | 3.32% | 3.37% | 4.11% | 4.69% | 4.01% | 4.1% | 4.21% |
| EPS 2 | 2.244 | -2.498 | -4.242 | 1.029 | 1.435 | 0.5387 | 1.883 | 2.16 |
| Distribution rate | 34.1% | -31.4% | -18.7% | 78.2% | 56.8% | 153% | 44.7% | 40% |
| Net sales 1 | 194.2 | 207 | 212.8 | 214.8 | 218.3 | 217.4 | 211.3 | 211.7 |
| EBITDA 1 | 152 | 159.2 | 153.5 | 158.4 | 161.7 | 158 | 155.9 | 157.6 |
| EBIT 1 | 151.1 | 158.2 | 152.4 | 157.4 | 158.3 | 152.4 | 150.3 | 156.2 |
| Net income 1 | 252.3 | -280.5 | -476.4 | 115.9 | 161.1 | 7.206 | 266.6 | 294.5 |
| Net Debt 1 | 1,252 | 1,257 | 1,357 | 1,483 | 1,450 | 1,239 | 1,259 | 1,261 |
| Reference price 2 | 34.15 | 23.68 | 23.60 | 19.59 | 17.39 | 20.52 | 20.52 | 20.52 |
| Nbr of stocks (in thousands) | 112,209 | 112,291 | 112,291 | 112,291 | 112,291 | 110,747 | - | - |
| Announcement Date | 2/24/22 | 2/28/23 | 2/28/24 | 2/27/25 | 2/26/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.09x | 16.15x | 22.22x | 4.01% | 3.1B | |
| 40.27x | 15.9x | 16.18x | 5.21% | 59.05B | |
| 16.89x | 23.5x | 28.16x | 3.41% | 17.66B | |
| 8.95x | 12.47x | 15.27x | 5.35% | 17.38B | |
| 20.21x | 16.85x | 24.19x | 4.99% | 15.04B | |
| 10.21x | 13.82x | 16.43x | 5.08% | 13B | |
| 8.37x | 21.19x | 28.67x | 3.03% | 10.19B | |
| 27.76x | 10.95x | 17.26x | 3.91% | 10.14B | |
| 15.67x | 12.06x | 18.75x | 6.14% | 9.68B | |
| 34.78x | 7.55x | 12.21x | 5.39% | 9.32B | |
| Average | 22.12x | 15.04x | 19.94x | 4.65% | 16.45B | |
| Weighted average by Cap. | 25.70x | 15.61x | 19.00x | 4.83% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DLN Stock
- Valuation Derwent London Plc
Select your edition
All financial news and data tailored to specific country editions
