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 16,400 - -
Change - -16.2% 0.44% -9.84% 10% 11.27% - -
Enterprise Value (EV) 1 6,358 14,796 14,861 4,441 84,100 99,240 102,625 105,980
Change - 132.73% 0.44% -70.12% 1,793.7% 18% 3.41% 3.27%
P/E 9.13x 6.84x 34.5x 80.3x 26.9x 8.68x 13.2x 11.9x
PBR 1.61x - 3.47x 3.77x - 7.48x 7.67x 7.33x
PEG - 0.6x -0.4x -1.3x 0x 0x -0.4x 1.1x
Capitalization / Revenue 0.39x -0.17x - 1.27x 1.3x 1.46x 1.43x 1.39x
EV / Revenue 0.14x -0.17x - 0.42x 7.42x 8.86x 8.96x 8.97x
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 0.2269 0.2327
Rate of return 6.2% - 8.1% 9.3% 8.32% 7.4% 7.55% 7.75%
EPS 2 0.3257 0.3649 0.0728 0.0286 0.0974 0.3461 0.228 0.2517
Distribution rate 56.6% - 279% 747% 224% 64.2% 99.5% 92.5%
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 1,817 1,939 2,067
Net income 1 2,050 2,291 457 191 592 1,969 1,246 1,375
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 3.004 3.004 3.004
Nbr of stocks (in thousands) 5,935,033 5,930,428 5,918,500 5,830,729 5,627,927 5,459,512 - -
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.($)
8.68x8.86x - 7.4% 22.08B
6.75x4.91x - 5.26% 142B
10.88x0.89x - 5.55% 105B
13.84x - - 2.67% 104B
14.08x1.04x - 4.11% 75.7B
14.98x - - 3.11% 74.07B
17.73x3.48x - 1.92% 64.89B
11.39x - - 2.44% 61.85B
17.69x - - 2.89% 59.26B
17.17x - - 3.29% 46.21B
Average 13.32x 3.84x 3.86% 75.53B
Weighted average by Cap. 12.72x 3.16x 3.85%

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