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 9,342 - -
Change - -6.84% -11.97% -4.75% 44.54% 26.86% - -
Enterprise Value (EV) 1 1,735 1,310 2,147 -672.2 3,355 7,574 7,924 8,254
Change - -24.5% 63.94% -131.31% 599.09% 125.75% 4.62% 4.17%
P/E -7.56x -3.29x -38.8x -4.56x -15.6x 17.7x 17.1x 14x
PBR 1.12x 1.31x 1.79x 3x 10x 7.89x 10.2x 8.55x
PEG - -0x 0.4x -0x 0.3x -0x 5.07x 0.6x
Capitalization / Revenue 0.87x 0.86x 1.1x 0.99x 1.34x 1.49x 1.15x 1.1x
EV / Revenue 0.23x 0.18x 0.44x -0.13x 0.61x 1.21x 0.98x 0.97x
EV / EBITDA 1.39x - - -0.73x - 7.74x 7.26x 7.33x
EV / EBIT 1.41x 1.05x 3.48x -1.07x 3.55x 6.9x 6.37x 6.26x
EV / FCF -1.7x 1.51x -2.49x -0.2x -3.38x 7.78x 7.11x 6.88x
FCF Yield -58.8% 66.1% -40.2% -502% -29.6% 12.9% 14.1% 14.5%
Dividend per Share 2 0.489 0.508 0.5265 0.54 0.554 0.5726 0.596 0.624
Rate of return 7.49% 8.35% 9.84% 10.6% 7.52% 6.14% 6.39% 6.69%
EPS 2 -0.864 -1.852 -0.138 -1.118 -0.471 0.5263 0.544 0.6642
Distribution rate -56.6% -27.4% -382% -48.3% -118% 109% 110% 94%
Net sales 1 7,455 7,094 4,861 5,139 5,512 6,249 8,090 8,484
EBITDA 1 1,248 - - 923 - 978 1,092 1,126
EBIT 1 1,230 1,245 617 629 945 1,097 1,244 1,319
Net income 1 -837 -1,829 -116 -1,090 -443 265.3 540.2 660.6
Net Debt 1 -4,788 -4,767 -3,202 -5,767 -4,009 -1,768 -1,418 -1,088
Reference price 2 6.532 6.086 5.352 5.100 7.370 9.325 9.325 9.325
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.($)
17.72x1.21x7.74x6.14% 12.63B
6.95x4.98x - 4.95% 147B
10.79x0.93x - 5.6% 105B
13.2x - - 2.75% 102B
14.23x1.06x1.07x4.04% 78.84B
14.72x - - 3.16% 73.56B
12.75x - - 2.4% 62.04B
17.57x - - 2.9% 59.91B
16.53x3.11x - 2.09% 58.76B
12.55x - - 4.38% 53.32B
Average 13.70x 2.26x 4.41x 3.84% 75.26B
Weighted average by Cap. 12.50x 2.76x 1.99x 3.86%

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