|
Market Closed -
London S.E.
12:35:10 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 909.40 GBX | +0.93% |
|
+0.58% | +26.24% |
| 10-27 | UK Competition Watchdog Seeks Comments on Prologis-Segro Deal | MT |
| 10-21 | Segro hails performance following nine-month headline rent growth | AN |
Company Valuation: SEGRO plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,270 | 9,233 | 10,853 | 9,483 | 9,745 | 12,306 | - | - |
| Change | - | -46.54% | 17.54% | -12.63% | 2.76% | 26.28% | - | - |
| Enterprise Value (EV) 1 | 20,631 | 12,600 | 16,869 | 14,483 | 15,664 | 17,782 | 17,953 | 18,120 |
| Change | - | -38.93% | 33.88% | -14.15% | 8.15% | 13.52% | 0.96% | 0.93% |
| P/E | 4.25x | -4.78x | -42.8x | 15.7x | 17.7x | 14x | 10.4x | 9.54x |
| PBR | 1.29x | 0.81x | 1x | 0.79x | 0.8x | 0.97x | 0.91x | 0.86x |
| PEG | - | 0x | 0.5x | -0x | -2.02x | 0.2x | 0.3x | 1.01x |
| Capitalization / Revenue | 38.6x | 18.9x | 19.8x | 16x | 15.3x | 15.7x | 14.5x | 13.6x |
| EV / Revenue | 46.2x | 25.8x | 30.8x | 24.5x | 24.6x | 22.7x | 21.1x | 20x |
| EV / EBITDA | 51.4x | 27.2x | 32.4x | 26.3x | 26.4x | 27.4x | 25.3x | 23.7x |
| EV / EBIT | 52.1x | 27.4x | 32.8x | 26.9x | 27.1x | 27.2x | 25.5x | 24.2x |
| EV / FCF | -14.8x | -10x | -41.3x | -21.6x | -326x | -119x | -140x | -170x |
| FCF Yield | -6.76% | -9.99% | -2.42% | -4.63% | -0.31% | -0.84% | -0.71% | -0.59% |
| Dividend per Share 2 | 0.243 | 0.263 | 0.278 | 0.293 | 0.311 | 0.3272 | 0.3446 | 0.3625 |
| Rate of return | 1.69% | 3.44% | 3.14% | 4.18% | 4.32% | 3.6% | 3.79% | 3.99% |
| EPS 2 | 3.381 | -1.597 | -0.207 | 0.446 | 0.407 | 0.6515 | 0.871 | 0.9536 |
| Distribution rate | 7.19% | -16.5% | -134% | 65.7% | 76.4% | 50.2% | 39.6% | 38% |
| Net sales 1 | 447 | 488 | 547 | 592 | 637 | 784.6 | 850.3 | 906 |
| EBITDA 1 | 401 | 464 | 521 | 550 | 594 | 649.6 | 709.1 | 765.8 |
| EBIT 1 | 396 | 460 | 515 | 538 | 577 | 652.9 | 704 | 749.6 |
| Net income 1 | 4,060 | -1,927 | -253 | 594 | 551 | 638.1 | 1,159 | 1,211 |
| Net Debt 1 | 3,361 | 3,367 | 6,016 | 5,000 | 5,919 | 5,476 | 5,647 | 5,814 |
| Reference price 2 | 14.365 | 7.636 | 8.864 | 7.012 | 7.204 | 9.094 | 9.094 | 9.094 |
| Nbr of stocks (in thousands) | 1,202,254 | 1,209,164 | 1,224,400 | 1,352,363 | 1,352,695 | 1,353,222 | - | - |
| Announcement Date | 2/18/22 | 2/17/23 | 2/16/24 | 2/14/25 | 2/20/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.83x | 24.64x | 26.98x | 3.63% | 16.23B | |
| 33.33x | 17.89x | 22.45x | 3.42% | 119B | |
| 32.25x | 14.38x | 18.47x | 4.26% | 68.35B | |
| 37.3x | 14.78x | 15.28x | 5.8% | 53.04B | |
| 18.28x | 15.47x | 17.6x | 1.13% | 38.41B | |
| 27.23x | 10.84x | 14.91x | 4.59% | 15.7B | |
| 8.29x | 11.87x | 14.53x | 6.02% | 14.75B | |
| 18.05x | 16.15x | 23.47x | 5.33% | 14.05B | |
| 29.36x | 11.19x | 16.38x | 4.15% | 13.37B | |
| 15.73x | 11.23x | 16.31x | 6.41% | 12.91B | |
| Average | 23.37x | 14.84x | 18.64x | 4.47% | 36.58B | |
| Weighted average by Cap. | 28.64x | 15.74x | 19.32x | 4.05% |
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
- Stock Market
- Stocks
- SGRO Stock
- Valuation SEGRO plc
Select your edition
All financial news and data tailored to specific country editions
