Valuation Londonmetric Property Plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:20 2026-07-24 EDT			5-day change	1st Jan Change
195.10 ^GBX	+0.57%		+1.04%	+2.85%

07-10	LondonMetric and Schroder Real Estate raise bid for Picton Property	AN
07-10	Vodafone, easyJet jump on deal activity	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,681	1,713	4,133	3,751	4,238	4,567	-	-
Change	-	-36.11%	141.32%	-9.24%	12.96%	7.78%	-	-
Enterprise Value (EV) ¹	3,651	2,707	6,107	5,743	7,071	7,388	7,392	7,388
Change	-	-25.86%	125.6%	-5.95%	23.12%	4.49%	0.05%	-0.06%
P/E	3.52x	-3.39x	19.2x	10.8x	14x	10.6x	9.11x	9x
PBR	1.05x	0.86x	1.04x	0.91x	0.9x	0.92x	0.88x	0.87x
PEG	-	0x	-0x	0.2x	-0.6x	0.3x	0.5x	7.62x
Capitalization / Revenue	20.1x	11.7x	23.6x	9.6x	9.31x	9.25x	8.82x	8.56x
EV / Revenue	27.4x	18.4x	34.8x	14.7x	15.5x	15x	14.3x	13.8x
EV / EBITDA	30x	20.1x	37x	14.9x	15.3x	16.1x	15.6x	15x
EV / EBIT	30.1x	20.2x	37.2x	14.9x	15.3x	15.9x	15.2x	14.8x
EV / FCF	56.6x	25x	54x	20.5x	21.4x	672x	336x	255x
FCF Yield	1.77%	4%	1.85%	4.88%	4.68%	0.15%	0.3%	0.39%
Dividend per Share ²	0.0925	0.095	0.102	0.12	0.1245	0.1302	0.1384	0.1397
Rate of return	3.35%	5.41%	5.02%	6.54%	6.86%	6.67%	7.1%	7.16%
EPS ²	0.784	-0.518	0.106	0.17	0.13	0.1837	0.2143	0.2168
Distribution rate	11.8%	-18.3%	96.2%	70.6%	95.8%	70.9%	64.6%	64.4%
Net sales ¹	133.1	146.8	175.3	390.6	455.3	493.6	518	533.7
EBITDA ¹	121.8	134.4	164.9	384.9	463.1	459.8	474.1	492.1
EBIT ¹	121.2	133.8	164.2	384.3	462.1	465	487.8	499.3
Net income ¹	734.5	-506.3	118.7	347.9	295.7	475.5	519.5	553.6
Net Debt ¹	970.1	994	1,973	1,992	2,834	2,821	2,825	2,821
Reference price ²	2.758	1.756	2.032	1.834	1.815	1.951	1.951	1.951
Nbr of stocks (in thousands)	972,088	975,384	2,034,068	2,045,386	2,334,728	2,341,025	-	-
Announcement Date	5/26/22	5/24/23	6/4/24	5/20/25	5/21/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LONDONMETRIC PROPERTY PLC	10.62x	14.97x	16.07x	6.67%	6.09B
W. P. CAREY INC.	26.11x	13.93x	16.35x	4.87%	17.08B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	24.79x	15.38x	16.75x	3.92%	6.99B
THE GPT GROUP	14.55x	14.86x	15.94x	4.98%	6.63B
GECINA	9.23x	16.93x	20.47x	7.59%	6.24B
THE BRITISH LAND COMPANY PLC	8.82x	14.12x	18.23x	5.63%	6B
EPR PROPERTIES	20.87x	10.56x	13.28x	5.81%	4.86B
MIRVAC GROUP	11.28x	11.14x	12.66x	5.65%	4.68B
NOMURA REAL ESTATE MASTER FUND, INC.	24.65x	17.31x	26.3x	4.33%	4.38B
Average	16.77x	14.35x	17.34x	5.49%	7B
Weighted average by Cap.	18.32x	14.37x	17.09x	5.39%