Company Valuation: Primary Health Properties PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,018 1,481 1,387 1,246 2,540 2,500 - -
Change - -26.62% -6.35% -10.14% 103.81% -1.55% - -
Enterprise Value (EV) 1 3,260 2,751 2,707 2,581 5,815 5,251 5,212 5,212
Change - -15.6% -1.61% -4.66% 125.31% -9.7% -0.73% -0.01%
P/E 15.4x 50.4x 51.9x 30.1x 14.8x 8.73x 7.73x 7.37x
PBR 1.35x 1x 0.97x 0.91x 1x 0.95x 0.91x 0.88x
PEG - -0.6x -5.71x 0.5x 0x 0.1x 0.6x 1.49x
Capitalization / Revenue 14.8x 10.5x 9.29x 8.11x 11x 7.36x 7.55x 7.31x
EV / Revenue 23.8x 19.4x 18.1x 16.8x 25.3x 15.4x 15.7x 15.2x
EV / EBITDA 25.8x 20.9x 19.5x 18.1x 27.4x 17x 17.2x 16.7x
EV / EBIT 25.8x 20.9x 19.5x 18.1x 27.4x 16.2x 16.6x 15.9x
EV / FCF 302x 64.3x 28.8x 22.5x 46.1x 79x 90.7x 347x
FCF Yield 0.33% 1.56% 3.48% 4.44% 2.17% 1.27% 1.1% 0.29%
Dividend per Share 2 0.062 0.065 0.067 0.069 0.071 0.0729 0.0749 0.077
Rate of return 4.1% 5.87% 6.45% 7.4% 7.25% 7.57% 7.77% 7.99%
EPS 2 0.098 0.022 0.02 0.031 0.066 0.1104 0.1246 0.1308
Distribution rate 63.3% 295% 335% 223% 108% 66% 60.1% 58.9%
Net sales 1 136.7 141.5 149.3 153.6 230 339.9 331.2 341.9
EBITDA 1 126.2 131.9 138.8 142.7 212 308.7 303.6 312.1
EBIT 1 126.2 131.9 138.8 142.7 212 323.7 313.7 327
Net income 1 140.1 56.3 27.3 41.4 119 248.3 289.2 296.8
Net Debt 1 1,242 1,270 1,320 1,335 3,275 2,750 2,712 2,711
Reference price 2 1.5140 1.1080 1.0380 0.9330 0.9790 0.9635 0.9635 0.9635
Nbr of stocks (in thousands) 1,332,888 1,336,494 1,335,965 1,335,564 2,594,160 2,595,149 - -
Announcement Date 16/02/22 22/02/23 28/02/24 28/02/25 17/03/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
83.24x13.21x35.5x1.31% 172B
167.77x8.63x23.82x2.23% 47.73B
46.53x7.95x14.2x5.74% 14.76B
19.79x16.78x15.14x5.79% 14.12B
92.55x4.63x25.04x1.81% 12.93B
26.15x17.24x18.77x3.94% 9.35B
7.82x15.47x18x6.12% 6.66B
-211.87x9.59x16.17x4.95% 6.65B
37.11x8.45x15.23x5.89% 5.21B
Average 29.90x 11.33x 20.21x 4.2% 32.2B
Weighted average by Cap. 81.45x 11.99x 29.28x 2.29%

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. PHP Stock
  4. PHPRF Stock
  5. Valuation Primary Health Properties PLC