Company Valuation: Logistics Development Group plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 52.19 90.72 78.85 67.02 68.17 57.94
Change - 73.84% -13.09% -15.01% 1.71% -15.01%
Enterprise Value (EV) 1 51.54 -41.18 -0.2113 24.37 38.55 55.72
Change - -179.9% 99.49% 11,635.23% 58.18% 44.54%
P/E -3.55x 1.07x 74.2x -6.88x 3.94x 4.15x
PBR 0.85x 0.68x 0.7x 0.68x 0.59x 0.52x
PEG - -0x -0.8x 0x -0x 1.95x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA 2.46x - - - - -
EV / EBIT -23.8x 37.4x 0.25x -21.2x -43.1x -44x
EV / FCF 2.15x 10.6x -423x -12.8x - -33.4x
FCF Yield 46.4% 9.48% -0.24% -7.79% - -2.99%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.021 0.1206 0.001893 -0.0183 0.033 0.0337
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 20.93 - - - - -
EBIT 1 -2.162 -1.1 -0.844 -1.147 -0.8935 -1.267
Net income 1 -7.899 84.66 1.149 -10.12 17.37 15.11
Net Debt 1 -0.652 -131.9 -79.06 -42.64 -29.61 -2.211
Reference price 2 0.0745 0.1295 0.1405 0.1260 0.1300 0.1400
Nbr of stocks (in thousands) 700,516 700,572 561,229 531,877 524,350 413,824
Announcement Date 4/27/21 4/6/22 4/4/23 3/27/24 5/22/25 6/4/26
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 100M
18.91x5.37x11.5x2.21% 161B
14.57x3.54x - 2.42% 156B
16.66x7.42x - 1.5% 104B
20.24x11.4x16.54x4.43% 72.42B
13.67x5.26x - 1.92% 50.24B
11.86x1.81x5.55x1.24% 47.78B
5.14x5.32x3.83x3.55% 35.95B
13.86x5.12x15.95x1.9% 32.32B
Average 14.36x 5.66x 10.67x 2.4% 73.3B
Weighted average by Cap. 15.76x 5.64x 11.35x 2.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. LDG Stock
  4. Valuation Logistics Development Group plc
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!