Company Valuation: Legal & General Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,657 14,796 14,861 13,399 14,740 15,831 - -
Change - -16.2% 0.44% -9.84% 10% 7.4% - -
Enterprise Value (EV) 1 6,358 14,796 14,861 4,441 84,100 101,302 104,749 108,205
Change - 132.73% 0.44% -70.12% 1,793.7% 20.46% 3.4% 3.3%
P/E 9.13x 6.84x 34.5x 80.3x 26.9x 7.65x 12.9x 11.7x
PBR 1.61x - 3.47x 3.77x - 7.6x 7.58x 7.04x
PEG - 0.6x -0.4x -1.3x 0x 0x -0.3x 1.1x
Capitalization / Revenue 0.39x -0.17x - 1.27x 1.3x 1.45x 1.43x 1.41x
EV / Revenue 0.14x -0.17x - 0.42x 7.42x 9.26x 9.45x 9.62x
EV / EBITDA - - - - - - - -
EV / EBIT 2.81x 5.86x 8.92x 2.6x 47.9x 55.8x 54.8x 52.8x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1845 - 0.2034 0.2136 0.2179 0.2218 0.2252 0.2312
Rate of return 6.2% - 8.1% 9.3% 8.32% 7.62% 7.73% 7.94%
EPS 2 0.3257 0.3649 0.0728 0.0286 0.0974 0.3807 0.2255 0.2489
Distribution rate 56.6% - 279% 747% 224% 58.3% 99.8% 92.9%
Net sales 1 45,450 -89,294 - 10,574 11,339 10,942 11,083 11,245
EBITDA - - - - - - - -
EBIT 1 2,262 2,523 1,667 1,711 1,756 1,815 1,911 2,048
Net income 1 2,050 2,291 457 191 592 2,134 1,238 1,358
Net Debt 1 -11,299 - - -8,958 69,360 85,472 88,918 92,374
Reference price 2 2.975 2.495 2.511 2.298 2.619 2.912 2.912 2.912
Nbr of stocks (in thousands) 5,935,033 5,930,428 5,918,500 5,830,729 5,627,927 5,436,387 - -
Announcement Date 09/03/22 08/03/23 06/03/24 12/03/25 11/03/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.65x9.26x - 7.62% 21.51B
6.67x4.98x - 5.16% 143B
10.41x0.85x - 5.82% 101B
12.75x - - 2.85% 98.12B
13.97x1.05x1.06x4.13% 77.34B
14.35x - - 3.24% 71.58B
12.57x - - 2.44% 61.16B
16.44x3.09x - 2.1% 58.45B
16.89x - - 3.02% 57.48B
12.31x - - 4.47% 47.45B
Average 12.40x 3.84x 1.06x 4.08% 73.72B
Weighted average by Cap. 11.96x 3.13x 1.06x 4.04%

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. LGEN Stock
  4. Valuation Legal & General Plc