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 16,169 - -
Change - -16.2% 0.44% -9.84% 10% 9.7% - -
Enterprise Value (EV) 1 6,358 14,796 14,861 4,441 84,100 99,009 102,393 105,749
Change - 132.73% 0.44% -70.12% 1,793.7% 17.73% 3.42% 3.28%
P/E 9.13x 6.84x 34.5x 80.3x 26.9x 9.31x 12.7x 11.5x
PBR 1.61x - 3.47x 3.77x - 7.6x 7.63x 7.18x
PEG - 0.6x -0.4x -1.3x 0x 0x -0.5x 1.1x
Capitalization / Revenue 0.39x -0.17x - 1.27x 1.3x 1.44x 1.41x 1.37x
EV / Revenue 0.14x -0.17x - 0.42x 7.42x 8.84x 8.94x 8.95x
EV / EBITDA - - - - - - - -
EV / EBIT 2.81x 5.86x 8.92x 2.6x 47.9x 54.6x 52.9x 51.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1845 - 0.2034 0.2136 0.2179 0.2223 0.2268 0.2328
Rate of return 6.2% - 8.1% 9.3% 8.32% 7.51% 7.66% 7.86%
EPS 2 0.3257 0.3649 0.0728 0.0286 0.0974 0.3181 0.2323 0.2565
Distribution rate 56.6% - 279% 747% 224% 69.9% 97.7% 90.7%
Net sales 1 45,450 -89,294 - 10,574 11,339 11,201 11,449 11,820
EBITDA - - - - - - - -
EBIT 1 2,262 2,523 1,667 1,711 1,756 1,814 1,934 2,063
Net income 1 2,050 2,291 457 191 592 1,795 1,268 1,397
Net Debt 1 -11,299 - - -8,958 69,360 82,840 86,224 89,580
Reference price 2 2.975 2.495 2.511 2.298 2.619 2.961 2.961 2.961
Nbr of stocks (in thousands) 5,935,033 5,930,428 5,918,500 5,830,729 5,627,927 5,460,644 - -
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.($)
9.31x8.84x - 7.51% 21.52B
6.74x4.98x - 5.31% 140B
10.77x0.9x - 5.57% 105B
13.66x1.02x - 4.24% 72.44B
14.6x - - 3.19% 71.87B
17.29x3.39x - 1.97% 63.29B
10.97x - - 2.54% 59.54B
17.3x - - 2.94% 58.42B
16.94x - - 3.33% 45.39B
11.68x - - 4.71% 44.08B
Average 12.93x 3.83x 4.13% 68.08B
Weighted average by Cap. 12.26x 3.16x 4.15%

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