Company Valuation: Lighthouse Properties p.l.c.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 620.4 764.8 774.4 - -
Change - 23.27% 1.26% - -
Enterprise Value (EV) 620.4 764.8 774.4 774.4 774.4
Change - 23.27% 1.26% 0% 0%
P/E 11.7x - - - -
PBR - - - - -
PEG - - - - -
Capitalization / Revenue - 5.94x 6.04x 5.85x 5.68x
EV / Revenue - 0x 6.04x 5.85x 5.68x
EV / EBITDA - - - - -
EV / EBIT - 0x 9.88x 9.52x 9.22x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - 0.5246 0.56 0.5871 0.6057
Rate of return - 6.21% 6.89% 7.22% 7.45%
EPS 2 0.6877 - - - -
Distribution rate - - - - -
Net sales 1 - 128.8 128.2 132.5 136.4
EBITDA - - - - -
EBIT 1 - 107.2 78.39 81.31 84.03
Net income 54.64 - - - -
Net Debt - - - - -
Reference price 2 8.030 8.450 8.130 8.130 8.130
Nbr of stocks (in thousands) 1,826,309 2,016,873 2,080,530 - -
Announcement Date 3/12/25 3/4/26 - - -
1GBP in Million2ZAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 6.89% 1.05B
15.82x5x13.46x3.2% 45.05B
8.73x1.51x7.87x4.07% 30.18B
18.8x4.1x16.57x1.3% 28.78B
5.5x0.66x1.4x9.09% 26.47B
14.25x3.13x14.96x2.46% 25.91B
8.16x0.9x3.29x2.74% 20.87B
10.81x2.05x9.59x4.11% 20.47B
13.59x6.57x17.49x1.57% 19.61B
10.46x1.52x12.68x3.63% 19.29B
Average 11.79x 2.83x 10.81x 3.91% 23.77B
Weighted average by Cap. 12.22x 2.99x 10.98x 3.61%

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. LTE Stock
  4. Valuation Lighthouse Properties p.l.c.