|
Real-time Estimate
Cboe Europe
03:55:45 2026-09-16 EDT
|
5-day change | 1st Jan Change | ||
| 1,808.00 GBX | +0.06% |
|
-3.78% | +3.85% |
| 09-14 | KBW cuts HSBC and raises Standard Chartered | AN |
| 09-07 | Morgan Stanley lifts Admiral; Barclays ups Asos | 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 | 2,001 | - | - |
| Change | - | -30.61% | -0.34% | -16.99% | -11.23% | 2.48% | - | - |
| Enterprise Value (EV) 1 | 5,083 | 3,916 | 4,007 | 3,682 | 3,403 | 3,231 | 3,234 | 3,211 |
| Change | - | -22.96% | 2.31% | -8.1% | -7.59% | -5.07% | 0.12% | -0.71% |
| P/E | 15.2x | -9.48x | -5.56x | 19x | 12.1x | 37.5x | 10.3x | 7.77x |
| PBR | 0.87x | 0.65x | 0.76x | 0.62x | 0.54x | 0.56x | 0.53x | 0.5x |
| PEG | - | 0x | -0.1x | -0x | 0.3x | -0.6x | 0x | 0.2x |
| Capitalization / Revenue | 19.7x | 12.8x | 12.5x | 10.2x | 8.95x | 9.27x | 9.43x | 9.56x |
| EV / Revenue | 26.2x | 18.9x | 18.8x | 17.1x | 15.6x | 15x | 15.2x | 15.3x |
| EV / EBITDA | 33.4x | 24.6x | 26.1x | 23.2x | 21x | 20.8x | 20.8x | 20.5x |
| EV / EBIT | 33.6x | 24.8x | 26.3x | 23.4x | 21.5x | 20.8x | 21.2x | 20.8x |
| EV / FCF | - | - | - | - | - | - | - | 243,270,981x |
| FCF Yield | - | - | - | - | - | - | - | 0% |
| Dividend per Share 2 | 0.765 | 0.785 | 0.795 | 0.805 | 0.815 | 0.8235 | 0.8415 | 0.8664 |
| Rate of return | 2.24% | 3.32% | 3.37% | 4.11% | 4.69% | 4.56% | 4.66% | 4.79% |
| EPS 2 | 2.244 | -2.498 | -4.242 | 1.029 | 1.435 | 0.4813 | 1.753 | 2.326 |
| Distribution rate | 34.1% | -31.4% | -18.7% | 78.2% | 56.8% | 171% | 48% | 37.2% |
| Net sales 1 | 194.2 | 207 | 212.8 | 214.8 | 218.3 | 216 | 212.3 | 209.4 |
| EBITDA 1 | 152 | 159.2 | 153.5 | 158.4 | 161.7 | 155.2 | 155.4 | 156.4 |
| EBIT 1 | 151.1 | 158.2 | 152.4 | 157.4 | 158.3 | 155 | 152.5 | 154.7 |
| Net income 1 | 252.3 | -280.5 | -476.4 | 115.9 | 161.1 | 60.37 | 231.3 | 284 |
| Net Debt 1 | 1,252 | 1,257 | 1,357 | 1,483 | 1,450 | 1,229 | 1,233 | 1,210 |
| Reference price 2 | 34.15 | 23.68 | 23.60 | 19.59 | 17.39 | 18.07 | 18.07 | 18.07 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 37.54x | 14.96x | 20.81x | 4.56% | 2.7B | |
| 38.88x | 15.18x | 15.68x | 5.56% | 55.38B | |
| 16.49x | 23.2x | 27.79x | 3.5% | 17.06B | |
| 8.16x | 11.99x | 14.69x | 5.88% | 15.66B | |
| 17.83x | 16.17x | 23.5x | 5.29% | 14.19B | |
| 9.36x | 13.38x | 15.94x | 5.34% | 12.22B | |
| 26.88x | 10.77x | 16.93x | 4.01% | 9.9B | |
| 14.46x | 11.71x | 18.4x | 6.52% | 9.1B | |
| 36.21x | 7.64x | 12.27x | 5.44% | 9.22B | |
| 7.27x | 19.45x | 26.32x | 3.41% | 8.86B | |
| Average | 21.31x | 14.44x | 19.23x | 4.95% | 15.43B | |
| Weighted average by Cap. | 24.80x | 15.00x | 18.40x | 5.13% |
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
