Valuation Londonmetric Property Plc

Equities

Market Closed - London S.E. Other stock markets 11:35:15 2025-12-05 EST			5-day change	1st Jan Change
186.50 ^GBX	-1.95%		-0.90%	+3.55%

12-05	FTSE 100 falls despite benign US inflation print	AN
12-04	LondonMetric Property Prices First GBP500 Million Senior Green Bond Offering	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,934	2,681	1,713	4,133	3,751	4,352	-	-
Change	-	38.64%	-36.11%	141.32%	-9.24%	16.03%	-	-
Enterprise Value (EV) ¹	2,720	3,651	2,707	6,107	5,743	6,896	6,917	6,929
Change	-	34.24%	-25.86%	125.6%	-5.95%	20.07%	0.31%	0.17%
P/E ratio	7.49x	3.52x	-3.39x	19.2x	10.8x	10.2x	9.9x	9.73x
PBR	1.11x	1.05x	0.86x	1.04x	0.91x	0.91x	0.87x	0.85x
PEG	-	0x	0x	-0x	0.2x	1.39x	3.06x	5.61x
Capitalization / Revenue	16.2x	20.1x	11.7x	23.6x	9.6x	9.68x	9x	8.66x
EV / Revenue	22.7x	27.4x	18.4x	34.8x	14.7x	15.3x	14.3x	13.8x
EV / EBITDA	24.4x	30x	20.1x	37x	14.9x	16.4x	15.4x	14.9x
EV / EBIT	24.6x	30.1x	20.2x	37.2x	14.9x	16.4x	15.3x	14.6x
EV / FCF	36.6x	56.6x	25x	54x	20.5x	-274x	44.1x	41.6x
FCF Yield	2.73%	1.77%	4%	1.85%	4.88%	-0.36%	2.27%	2.4%
Dividend per Share ²	0.0865	0.0925	0.095	0.102	0.12	0.1242	0.1289	0.134
Rate of return	4.05%	3.35%	5.41%	5.02%	6.54%	6.66%	6.91%	7.19%
EPS ²	0.285	0.784	-0.518	0.106	0.17	0.1825	0.1884	0.1916
Distribution rate	30.4%	11.8%	-18.3%	96.2%	70.6%	68.1%	68.4%	69.9%
Net sales ¹	119.7	133.1	146.8	175.3	390.6	449.4	483.6	502.6
EBITDA ¹	111.4	121.8	134.4	164.9	384.9	420.1	449	464.1
EBIT ¹	110.7	121.2	133.8	164.2	384.3	420.5	453.4	473.4
Net income ¹	257.3	734.5	-506.3	118.7	347.9	409.5	477.4	488.2
Net Debt ¹	786.1	970.1	994	1,973	1,992	2,544	2,565	2,577
Reference price ²	2.136	2.758	1.756	2.032	1.834	1.865	1.865	1.865
Nbr of stocks (in thousands)	905,312	972,088	975,384	2,034,068	2,045,386	2,333,752	-	-
Announcement Date	5/27/21	5/26/22	5/24/23	6/4/24	5/20/25	-	-	-

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	10.22x	15.33x	16.41x	6.66%	5.8B
W. P. CAREY INC.	31.73x	13.5x	17.8x	5.43%	14.53B
THE GPT GROUP	14.85x	16.6x	17.33x	4.4%	6.95B
GECINA	8.64x	17.19x	20.92x	7.12%	6.85B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	24.07x	15.86x	17.4x	3.93%	6.07B
LAND SECURITIES GROUP PLC	10.19x	13.48x	17.53x	6.66%	6.12B
BRITISH LAND COMPANY PLC	7.45x	14.61x	18.23x	5.73%	5.34B
MIRVAC GROUP	15.66x	12.69x	14.36x	4.78%	5.31B
NOMURA REAL ESTATE MASTER FUND, INC.	26.55x	18.12x	27.53x	4.02%	4.97B
KDX REALTY INVESTMENT CORPORATION	20.87x	15.07x	24.16x	4.79%	4.48B
Average	17.02x	15.25x	19.17x	5.35%	6.64B
Weighted average by Cap.	18.66x	15.06x	18.81x	5.4%