Company Valuation: RELX PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 46,327 43,690 58,515 67,352 54,936 43,511 - -
Change - -5.69% 33.93% 15.1% -18.44% -20.8% - -
Enterprise Value (EV) 1 52,381 50,294 64,961 73,915 62,137 51,935 51,881 51,895
Change - -3.98% 29.16% 13.78% -15.94% -16.42% -0.1% 0.03%
P/E 31.5x 27x 33.2x 35.2x 27x 19.5x 17.4x 15.4x
PBR 14.3x 11.6x 16.9x 19.3x 23.2x 33.5x 27.5x 26.6x
PEG - 2.5x 3.2x 3.5x 3.13x 1.4x 1.4x 1.2x
Capitalization / Revenue 6.4x 5.11x 6.39x 7.14x 5.73x 4.32x 4.05x 3.77x
EV / Revenue 7.23x 5.88x 7.09x 7.83x 6.48x 5.15x 4.83x 4.5x
EV / EBITDA 19.9x 16.2x 18.7x 19.8x 16.2x 12.7x 11.8x 11x
EV / EBIT 23.7x 18.7x 21.4x 23.1x 18.6x 14.4x 13.4x 12.4x
EV / FCF 27.5x 25.6x 32.8x 34.8x 26.9x 20.5x 18.9x 17.5x
FCF Yield 3.64% 3.91% 3.05% 2.87% 3.72% 4.88% 5.3% 5.72%
Dividend per Share 2 0.498 0.546 0.588 0.63 0.675 0.7277 0.7887 0.8549
Rate of return 2.07% 2.39% 1.89% 1.74% 2.24% 2.92% 3.17% 3.43%
EPS 2 0.763 0.847 0.936 1.031 1.12 1.277 1.431 1.617
Distribution rate 65.3% 64.5% 62.8% 61.1% 60.3% 57% 55.1% 52.9%
Net sales 1 7,244 8,553 9,161 9,434 9,590 10,078 10,742 11,531
EBITDA 1 2,637 3,102 3,468 3,724 3,846 4,102 4,402 4,738
EBIT 1 2,210 2,683 3,030 3,199 3,342 3,611 3,879 4,188
Net income 1 1,471 1,634 1,781 1,934 2,065 2,278 2,454 2,712
Net Debt 1 6,054 6,604 6,446 6,563 7,201 8,424 8,370 8,384
Reference price 2 24.02 22.88 31.10 36.29 30.20 24.91 24.91 24.91
Nbr of stocks (in thousands) 1,928,681 1,909,549 1,881,510 1,855,942 1,819,061 1,746,736 - -
Announcement Date 2/10/22 2/16/23 2/15/24 2/13/25 2/12/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.53x3.79x13.24x2.85% 223B
-118.27x18.83x108.74x-.--% 117B
13.23x1.46x7.67x3.64% 109B
15.38x2.82x10.62x5.34% 90.04B
19.5x5.15x12.66x2.92% 58.73B
15.39x2.25x9.54x5.08% 49.86B
21.78x1.59x10.05x0.87% 40.92B
21.13x1.73x10.7x1.39% 40.82B
18.66x2.4x11.39x4.63% 38.84B
Average 3.37x 4.45x 21.62x 2.97% 85.42B
Weighted average by Cap. -1.76x 5.34x 25.99x 2.88%

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