|
Market Closed -
London S.E.
11:35:06 2026-11-13 EST
|
5-day change | 1st Jan Change | ||
| 2,002.00 GBX | +0.65% |
|
+2.98% | +15.12% |
| 11-06 | Cuts for Aviva and Glanbia, hike for Ryanair | AN |
| 11-05 | EARNINGS AND TRADING: Frasers to buyback GBP100 million worth shares | 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 | 2,197 | - | - |
| Change | - | -30.61% | -0.34% | -16.99% | -11.23% | 12.48% | - | - |
| Enterprise Value (EV) 1 | 5,083 | 3,916 | 4,007 | 3,682 | 3,403 | 3,444 | 3,441 | 3,420 |
| Change | - | -22.96% | 2.31% | -8.1% | -7.59% | 1.19% | -0.08% | -0.61% |
| P/E | 15.2x | -9.48x | -5.56x | 19x | 12.1x | 55.5x | 10x | 7.38x |
| PBR | 0.87x | 0.65x | 0.76x | 0.62x | 0.54x | 0.61x | 0.58x | 0.55x |
| PEG | - | 0x | -0.1x | -0x | 0.3x | -0.7x | 0x | 0.2x |
| Capitalization / Revenue | 19.7x | 12.8x | 12.5x | 10.2x | 8.95x | 10.2x | 10.3x | 10.4x |
| EV / Revenue | 26.2x | 18.9x | 18.8x | 17.1x | 15.6x | 15.9x | 16.2x | 16.2x |
| EV / EBITDA | 33.4x | 24.6x | 26.1x | 23.2x | 21x | 22x | 22.1x | 21.9x |
| EV / EBIT | 33.6x | 24.8x | 26.3x | 23.4x | 21.5x | 22.2x | 22.5x | 22.1x |
| EV / FCF | 41x | 35.8x | -73.5x | -48.9x | 43.1x | -430x | 344x | 323x |
| FCF Yield | 2.44% | 2.79% | -1.36% | -2.04% | 2.32% | -0.23% | 0.29% | 0.31% |
| Dividend per Share 2 | 0.765 | 0.785 | 0.795 | 0.805 | 0.815 | 0.8256 | 0.8407 | 0.8648 |
| Rate of return | 2.24% | 3.32% | 3.37% | 4.11% | 4.69% | 4.12% | 4.2% | 4.32% |
| EPS 2 | 2.244 | -2.498 | -4.242 | 1.029 | 1.435 | 0.3609 | 1.995 | 2.712 |
| Distribution rate | 34.1% | -31.4% | -18.7% | 78.2% | 56.8% | 229% | 42.1% | 31.9% |
| Net sales 1 | 194.2 | 207 | 212.8 | 214.8 | 218.3 | 216.1 | 212.6 | 210.8 |
| EBITDA 1 | 152 | 159.2 | 153.5 | 158.4 | 161.7 | 156.4 | 155.4 | 156.4 |
| EBIT 1 | 151.1 | 158.2 | 152.4 | 157.4 | 158.3 | 155.1 | 152.7 | 154.7 |
| Net income 1 | 252.3 | -280.5 | -476.4 | 115.9 | 161.1 | 60.37 | 246.8 | 284 |
| Net Debt 1 | 1,252 | 1,257 | 1,357 | 1,483 | 1,450 | 1,247 | 1,244 | 1,223 |
| Reference price 2 | 34.15 | 23.68 | 23.60 | 19.59 | 17.39 | 20.02 | 20.02 | 20.02 |
| Nbr of stocks (in thousands) | 112,209 | 112,291 | 112,291 | 112,291 | 112,291 | 109,716 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 55.48x | 15.94x | 22.01x | 4.12% | 2.9B | |
| 33.44x | 18.11x | 21.54x | 3.34% | 122B | |
| 39.29x | 15.32x | 19.97x | 3.87% | 75.13B | |
| 38.02x | 15.03x | 15.48x | 5.54% | 55.94B | |
| 19.76x | 16.67x | 19.01x | 1.04% | 39.98B | |
| 27.02x | 11.47x | 15.9x | 4.23% | 16.98B | |
| 14.11x | 22.83x | 27.57x | 3.56% | 16.44B | |
| 8.82x | 12.05x | 14.52x | 5.92% | 14.85B | |
| 18.43x | 16.46x | 24.15x | 5.17% | 14.42B | |
| 31.04x | 11.42x | 16.57x | 4.01% | 13.91B | |
| Average | 28.54x | 15.53x | 19.67x | 4.08% | 37B | |
| Weighted average by Cap. | 31.21x | 16.27x | 19.69x | 3.78% |
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
