Valuation Londonmetric Property Plc

Equities

Real-time Estimate Cboe Europe Other stock markets 03:32:20 2025-07-18 EDT			5-day change	1st Jan Change
192.80 ^GBX	+0.31%		-0.10%	+7.11%

07-11	Barclays Restarts LondonMetric Property's Coverage at Overweight	MT
07-11	Jet2 raised to 'buy'; Investec cuts Pagegroup	AN

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	4,483	-	-
Change	-	38.64%	-36.11%	141.32%	-9.24%	19.51%	-	-
Enterprise Value (EV) ¹	2,720	3,651	2,707	6,107	5,743	6,981	6,983	7,131
Change	-	34.24%	-25.86%	125.6%	-5.95%	21.55%	0.03%	2.12%
P/E ratio	7.49x	3.52x	-3.39x	19.2x	10.8x	9.1x	8.97x	8.82x
PBR	1.11x	1.05x	0.86x	1.04x	0.91x	0.91x	0.87x	0.83x
PEG	-	0x	0x	-0x	0.2x	0.4x	5.97x	5.18x
Capitalization / Revenue	16.2x	20.1x	11.7x	23.6x	9.6x	10x	9.64x	8.88x
EV / Revenue	22.7x	27.4x	18.4x	34.8x	14.7x	15.6x	15x	14.1x
EV / EBITDA	24.4x	30x	20.1x	37x	14.9x	16.6x	15.7x	14.9x
EV / EBIT	24.6x	30.1x	20.2x	37.2x	14.9x	16.5x	16x	14.6x
EV / FCF	36,606,287x	56,606,490x	24,993,297x	53,992,275x	20,489,610x	-	-	-
FCF Yield	0%	0%	0%	0%	0%	-	-	-
Dividend per Share ²	0.0865	0.0925	0.095	0.102	0.12	0.1241	0.1294	0.1336
Rate of return	4.05%	3.35%	5.41%	5.02%	6.54%	6.46%	6.73%	6.95%
EPS ²	0.285	0.784	-0.518	0.106	0.17	0.2111	0.2143	0.218
Distribution rate	30.4%	11.8%	-18.3%	96.2%	70.6%	58.8%	60.4%	61.3%
Net sales ¹	119.7	133.1	146.8	175.3	390.6	446.5	464.9	504.9
EBITDA ¹	111.4	121.8	134.4	164.9	384.9	420	445.1	477.5
EBIT ¹	110.7	121.2	133.8	164.2	384.3	421.9	437.5	487
Net income ¹	257.3	734.5	-506.3	118.7	347.9	454.1	545.6	529.3
Net Debt ¹	786.1	970.1	994	1,973	1,992	2,498	2,500	2,648
Reference price ²	2.136	2.758	1.756	2.032	1.834	1.922	1.922	1.922
Nbr of stocks (in thousands)	905,312	972,088	975,384	2,034,068	2,045,386	2,332,434	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LONDONMETRIC PROPERTY PLC	9.1x	15.64x	16.62x	6.46%	6.01B
W. P. CAREY INC.	25.36x	12.74x	15.52x	5.85%	13.42B
GECINA	9.04x	17.75x	21.84x	6.47%	7.5B
THE GPT GROUP	15.44x	15.58x	17.07x	4.75%	6.3B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	24.35x	15.51x	16.94x	3.94%	6.05B
MIRVAC GROUP	21.73x	14.46x	16.68x	4.04%	5.73B
LAND SECURITIES GROUP PLC	6.67x	13.09x	17.02x	7.26%	5.69B
NOMURA REAL ESTATE MASTER FUND, INC.	24.4x	17.2x	26.14x	4.37%	4.78B
BRITISH LAND COMPANY PLC	5.83x	13.75x	17.08x	6.61%	4.66B
EPR PROPERTIES	19.88x	10.34x	13.35x	5.92%	4.52B
Average	16.18x	14.60x	17.83x	5.57%	6.47B
Weighted average by Cap.	17.07x	14.54x	17.62x	5.61%