|
Real-time Estimate
Cboe Europe
15:58:37 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,877.00 GBX | -0.58% |
|
+1.02% | +8.05% |
| 10-15 | Jefferies Upgrades Derwent London to Hold Rating, Trims PT | MT |
| 10-15 | Jefferies sees risk of new property write-downs - changes nine recommendations | FW |
Company Valuation: Derwent London Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,832 | 2,659 | 2,650 | 2,200 | 1,953 | 2,091 | - | - |
| Change | - | -30.61% | -0.34% | -16.99% | -11.23% | 7.08% | - | - |
| Enterprise Value (EV) 1 | 5,083 | 3,916 | 4,007 | 3,682 | 3,403 | 3,318 | 3,337 | 3,315 |
| Change | - | -22.96% | 2.31% | -8.1% | -7.59% | -2.5% | 0.57% | -0.64% |
| P/E | 15.2x | -9.48x | -5.56x | 19x | 12.1x | 52.3x | 9.46x | 6.96x |
| PBR | 0.87x | 0.65x | 0.76x | 0.62x | 0.54x | 0.57x | 0.55x | 0.51x |
| PEG | - | 0x | -0.1x | -0x | 0.3x | -0.7x | 0x | 0.2x |
| Capitalization / Revenue | 19.7x | 12.8x | 12.5x | 10.2x | 8.95x | 9.68x | 9.83x | 9.92x |
| EV / Revenue | 26.2x | 18.9x | 18.8x | 17.1x | 15.6x | 15.4x | 15.7x | 15.7x |
| EV / EBITDA | 33.4x | 24.6x | 26.1x | 23.2x | 21x | 21.4x | 21.5x | 21.2x |
| EV / EBIT | 33.6x | 24.8x | 26.3x | 23.4x | 21.5x | 21.4x | 21.9x | 21.4x |
| EV / FCF | 41x | 35.8x | -73.5x | -48.9x | 43.1x | -415x | 334x | 313x |
| FCF Yield | 2.44% | 2.79% | -1.36% | -2.04% | 2.32% | -0.24% | 0.3% | 0.32% |
| Dividend per Share 2 | 0.765 | 0.785 | 0.795 | 0.805 | 0.815 | 0.8239 | 0.8408 | 0.8656 |
| Rate of return | 2.24% | 3.32% | 3.37% | 4.11% | 4.69% | 4.36% | 4.45% | 4.58% |
| EPS 2 | 2.244 | -2.498 | -4.242 | 1.029 | 1.435 | 0.3609 | 1.995 | 2.712 |
| Distribution rate | 34.1% | -31.4% | -18.7% | 78.2% | 56.8% | 228% | 42.1% | 31.9% |
| Net sales 1 | 194.2 | 207 | 212.8 | 214.8 | 218.3 | 216.1 | 212.6 | 210.8 |
| EBITDA 1 | 152 | 159.2 | 153.5 | 158.4 | 161.7 | 155.2 | 155.4 | 156.4 |
| EBIT 1 | 151.1 | 158.2 | 152.4 | 157.4 | 158.3 | 155 | 152.5 | 154.7 |
| Net income 1 | 252.3 | -280.5 | -476.4 | 115.9 | 161.1 | 60.37 | 246.8 | 284 |
| Net Debt 1 | 1,252 | 1,257 | 1,357 | 1,483 | 1,450 | 1,227 | 1,246 | 1,225 |
| Reference price 2 | 34.15 | 23.68 | 23.60 | 19.59 | 17.39 | 18.88 | 18.88 | 18.88 |
| Nbr of stocks (in thousands) | 112,209 | 112,291 | 112,291 | 112,291 | 112,291 | 110,747 | - | - |
| Announcement Date | 24/02/22 | 28/02/23 | 28/02/24 | 27/02/25 | 26/02/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 52.32x | 15.35x | 21.37x | 4.36% | 2.78B | |
| 33.67x | 18.02x | 22.62x | 3.38% | 120B | |
| 32.41x | 14.43x | 18.53x | 4.24% | 68.69B | |
| 37.69x | 14.88x | 15.38x | 5.74% | 53.59B | |
| 18.34x | 15.52x | 17.65x | 1.13% | 38.49B | |
| 13.97x | 24.8x | 27.16x | 3.59% | 16.38B | |
| 27.58x | 10.94x | 15.04x | 4.53% | 15.9B | |
| 8.31x | 11.88x | 14.55x | 6% | 14.79B | |
| 18.13x | 16.2x | 23.54x | 5.31% | 14.13B | |
| 29.8x | 11.31x | 16.56x | 4.09% | 13.57B | |
| Average | 27.22x | 15.33x | 19.24x | 4.24% | 35.85B | |
| Weighted average by Cap. | 29.55x | 15.99x | 19.56x | 3.94% |
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
- DLN Stock
- Valuation Derwent London Plc
Select your edition
All financial news and data tailored to specific country editions
