Company Valuation: Legal & General Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,657 14,796 14,861 13,399 14,740 15,822 - -
Change - -16.2% 0.44% -9.84% 10% 7.35% - -
Enterprise Value (EV) 1 6,358 14,796 14,861 4,441 84,100 101,294 104,740 108,196
Change - 132.73% 0.44% -70.12% 1,793.7% 20.45% 3.4% 3.3%
P/E 9.13x 6.84x 34.5x 80.3x 26.9x 7.58x 13.2x 12x
PBR 1.61x - 3.47x 3.77x 8.35x 7.73x 7.86x 7.29x
PEG - 0.6x -0.4x -1.3x 0x 0x -0.3x 1.2x
Capitalization / Revenue 0.39x -0.17x - 1.27x 1.3x 1.45x 1.43x 1.41x
EV / Revenue 0.14x -0.17x - 0.42x 7.42x 9.26x 9.45x 9.62x
EV / EBITDA - - - - - - - -
EV / EBIT 2.81x 5.86x 8.92x 2.6x 47.9x 56.8x 56.1x 54.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1845 - 0.2034 0.2136 0.2179 0.2222 0.2267 0.2331
Rate of return 6.2% - 8.1% 9.3% 8.32% 7.55% 7.7% 7.92%
EPS 2 0.3257 0.3649 0.0728 0.0286 0.0974 0.3884 0.223 0.2459
Distribution rate 56.6% - 279% 747% 224% 57.2% 102% 94.8%
Net sales 1 45,450 -89,294 - 10,574 11,339 10,942 11,083 11,245
EBITDA - - - - - - - -
EBIT 1 2,262 2,523 1,667 1,711 1,756 1,783 1,868 1,999
Net income 1 2,050 2,291 457 191 592 2,192 1,227 1,345
Net Debt 1 -11,299 - - -8,958 69,360 85,472 88,918 92,374
Reference price 2 2.975 2.495 2.511 2.298 2.619 2.943 2.943 2.943
Nbr of stocks (in thousands) 5,935,033 5,930,428 5,918,500 5,830,729 5,627,927 5,376,257 - -
Announcement Date 3/9/22 3/8/23 3/6/24 3/12/25 3/11/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.58x9.26x - 7.55% 20.89B
6.26x4.83x - 5.49% 134B
10.55x0.91x - 5.77% 99.7B
12.44x - - 2.89% 97.04B
13.73x1.04x1.05x4.23% 74.55B
14.97x - - 3.15% 71.96B
12.42x - - 2.46% 60.5B
17.22x - - 2.96% 57.22B
16.04x3.01x - 2.15% 56.98B
12.23x - - 4.52% 51.32B
Average 12.34x 3.81x 1.05x 4.12% 72.38B
Weighted average by Cap. 11.93x 3.05x 1.05x 4.09%

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

  1. Stock Market
  2. Stocks
  3. LGEN Stock
  4. Valuation Legal & General Plc