Company Valuation: Standard Life plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,523 6,077 5,349 5,095 7,364 8,700 - -
Change - -6.84% -11.97% -4.75% 44.54% 18.15% - -
Enterprise Value (EV) 1 1,735 1,310 2,147 -672.2 3,355 6,886 7,202 7,545
Change - -24.5% 63.94% -131.31% 599.09% 105.25% 4.59% 4.77%
P/E -7.56x -3.29x -38.8x -4.56x -15.6x 17.5x 16.7x 13.6x
PBR 1.12x 1.31x 1.79x 3x 10x 11.6x 13.4x 20x
PEG - -0x 0.4x -0x 0.3x -0x 3.67x 0.6x
Capitalization / Revenue 0.87x 0.86x 1.1x 0.99x 1.34x 1.43x 1.1x 0.99x
EV / Revenue 0.23x 0.18x 0.44x -0.13x 0.61x 1.13x 0.91x 0.86x
EV / EBITDA 1.39x - - -0.73x - 7.04x 6.59x 6.7x
EV / EBIT 1.41x 1.05x 3.48x -1.07x 3.55x 6.14x 5.59x 5.49x
EV / FCF -1.7x 1.51x -2.49x -0.2x -3.38x 7.07x 6.46x 6.29x
FCF Yield -58.8% 66.1% -40.2% -502% -29.6% 14.1% 15.5% 15.9%
Dividend per Share 2 0.489 0.508 0.5265 0.54 0.554 0.5738 0.5965 0.6271
Rate of return 7.49% 8.35% 9.84% 10.6% 7.52% 6.61% 6.87% 7.22%
EPS 2 -0.864 -1.852 -0.138 -1.118 -0.471 0.4967 0.5193 0.6375
Distribution rate -56.6% -27.4% -382% -48.3% -118% 116% 115% 98.4%
Net sales 1 7,455 7,094 4,861 5,139 5,512 6,071 7,908 8,769
EBITDA 1 1,248 - - 923 - 978 1,092 1,126
EBIT 1 1,230 1,245 617 629 945 1,122 1,289 1,375
Net income 1 -837 -1,829 -116 -1,090 -443 265 518.7 626.5
Net Debt 1 -4,788 -4,767 -3,202 -5,767 -4,009 -1,815 -1,499 -1,156
Reference price 2 6.532 6.086 5.352 5.100 7.370 8.685 8.685 8.685
Nbr of stocks (in thousands) 998,583 998,467 999,445 998,983 999,160 1,001,784 - -
Announcement Date 3/14/22 3/13/23 3/22/24 3/17/25 3/16/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.49x1.13x7.04x6.61% 11.51B
4.16x1.43x - 4.13% 140B
6.36x4.83x - 5.41% 134B
10.2x0.88x - 5.97% 95.8B
11.64x - - 3.08% 90.86B
14.91x - - 3.16% 71.36B
13.08x1.01x1.02x4.44% 70.55B
13.73x - - 3.73% 66.18B
12.21x - - 2.48% 60.01B
17.14x - - 2.98% 56.72B
Average 12.09x 1.86x 4.03x 4.2% 79.71B
Weighted average by Cap. 10.38x 2.25x 1.86x 4.18%

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

  1. Stock Market
  2. Stocks
  3. SDLF Stock
  4. Valuation Standard Life plc