|
Market Closed -
London S.E.
20:35:23 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 912.20 GBX | +0.31% |
|
+0.44% | +26.62% |
| 10-27 | UK Competition Watchdog Seeks Comments on Prologis-Segro Deal | MT |
| 10-21 | Segro hails performance following nine-month headline rent growth | AN |
Company Valuation: SEGRO plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,270 | 9,233 | 10,853 | 9,483 | 9,745 | 12,344 | - | - |
| Change | - | -46.54% | 17.54% | -12.63% | 2.76% | 26.67% | - | - |
| Enterprise Value (EV) 1 | 20,631 | 12,600 | 16,869 | 14,483 | 15,664 | 17,820 | 17,991 | 18,158 |
| Change | - | -38.93% | 33.88% | -14.15% | 8.15% | 13.76% | 0.96% | 0.93% |
| P/E | 4.25x | -4.78x | -42.8x | 15.7x | 17.7x | 14x | 10.5x | 9.57x |
| PBR | 1.29x | 0.81x | 1x | 0.79x | 0.8x | 0.97x | 0.92x | 0.87x |
| PEG | - | 0x | 0.5x | -0x | -2.02x | 0.2x | 0.3x | 1.01x |
| Capitalization / Revenue | 38.6x | 18.9x | 19.8x | 16x | 15.3x | 15.7x | 14.5x | 13.6x |
| EV / Revenue | 46.2x | 25.8x | 30.8x | 24.5x | 24.6x | 22.7x | 21.2x | 20x |
| EV / EBITDA | 51.4x | 27.2x | 32.4x | 26.3x | 26.4x | 27.4x | 25.4x | 23.7x |
| EV / EBIT | 52.1x | 27.4x | 32.8x | 26.9x | 27.1x | 27.3x | 25.6x | 24.2x |
| EV / FCF | -14.8x | -10x | -41.3x | -21.6x | -326x | -119x | -140x | -171x |
| FCF Yield | -6.76% | -9.99% | -2.42% | -4.63% | -0.31% | -0.84% | -0.71% | -0.59% |
| Dividend per Share 2 | 0.243 | 0.263 | 0.278 | 0.293 | 0.311 | 0.3272 | 0.3446 | 0.3625 |
| Rate of return | 1.69% | 3.44% | 3.14% | 4.18% | 4.32% | 3.59% | 3.78% | 3.97% |
| EPS 2 | 3.381 | -1.597 | -0.207 | 0.446 | 0.407 | 0.6515 | 0.871 | 0.9536 |
| Distribution rate | 7.19% | -16.5% | -134% | 65.7% | 76.4% | 50.2% | 39.6% | 38% |
| Net sales 1 | 447 | 488 | 547 | 592 | 637 | 784.6 | 850.3 | 906 |
| EBITDA 1 | 401 | 464 | 521 | 550 | 594 | 649.6 | 709.1 | 765.8 |
| EBIT 1 | 396 | 460 | 515 | 538 | 577 | 652.9 | 704 | 749.6 |
| Net income 1 | 4,060 | -1,927 | -253 | 594 | 551 | 638.1 | 1,159 | 1,211 |
| Net Debt 1 | 3,361 | 3,367 | 6,016 | 5,000 | 5,919 | 5,476 | 5,647 | 5,814 |
| Reference price 2 | 14.365 | 7.636 | 8.864 | 7.012 | 7.204 | 9.122 | 9.122 | 9.122 |
| Nbr of stocks (in thousands) | 1,202,254 | 1,209,164 | 1,224,400 | 1,352,363 | 1,352,695 | 1,353,222 | - | - |
| Announcement Date | 18/02/22 | 17/02/23 | 16/02/24 | 14/02/25 | 20/02/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14x | 22.71x | 27.43x | 3.59% | 16.54B | |
| 34.07x | 18.19x | 22.83x | 3.34% | 122B | |
| 34.04x | 14.67x | 18.81x | 4.14% | 70.46B | |
| 37.77x | 14.9x | 15.4x | 5.73% | 53.7B | |
| 18.5x | 15.6x | 17.81x | 1.12% | 38.84B | |
| 28.53x | 11.15x | 15.29x | 4.42% | 16.29B | |
| 8.24x | 11.94x | 14.63x | 6.06% | 14.69B | |
| 18.05x | 16.28x | 23.88x | 5.27% | 14.23B | |
| 29.92x | 11.35x | 16.61x | 4.07% | 13.63B | |
| 16.03x | 11.37x | 16.52x | 6.29% | 13.16B | |
| Average | 23.91x | 14.82x | 18.92x | 4.4% | 37.32B | |
| Weighted average by Cap. | 29.43x | 15.87x | 19.62x | 3.97% |
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
- SGRO Stock
- Valuation SEGRO plc
Select your edition
All financial news and data tailored to specific country editions
