Company Valuation: Hammerson Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 1,008 1,447 1,188 1,411 1,373 1,411 - -
Change - 43.52% -17.88% 18.77% -2.73% 2.77% - -
Enterprise Value (EV) 1 3,208 3,266 2,920 2,738 2,172 2,471 2,550 2,585
Change - 1.81% -10.59% -6.26% -20.67% 13.78% 3.21% 1.35%
P/E ratio -0.32x -3.35x -7.21x -28.4x -2.64x 12x 10.3x 9.49x
PBR 0.17x 0.53x 0.45x 0.57x 0.76x 0.76x 0.73x 0.69x
PEG - 0x 0.1x 0.4x -0x -0x 0.6x 1.16x
Capitalization / Revenue 3.51x 5.99x 5.52x 6.77x 7.26x 6.87x 6.26x 5.96x
EV / Revenue 11.2x 13.5x 13.6x 13.1x 11.5x 12x 11.3x 10.9x
EV / EBITDA 20.2x 22.3x 17.5x 16.5x 15.9x 19.4x 16.6x 16.5x
EV / EBIT 24.2x 21.2x 18.3x 16.8x 16.2x 17.9x 16.2x 16.8x
EV / FCF -21.3x -22.2x 88x 140x - -17.5x -31.5x 35.7x
FCF Yield -4.69% -4.51% 1.14% 0.72% - -5.71% -3.18% 2.8%
Dividend per Share 2 0.04 0.04 0.02 0.15 0.1563 0.1631 0.1752 0.1824
Rate of return 1.61% 1.22% 0.84% 5.28% 5.59% 5.56% 5.97% 6.21%
EPS 2 -7.69 -0.98 -0.33 -0.1 -1.06 0.2449 0.2859 0.3093
Distribution rate -0.52% -4.08% -6.06% -150% -14.7% 66.6% 61.3% 59%
Net sales 1 286.9 241.6 215.2 208.4 189 205.5 225.2 236.7
EBITDA 1 158.5 146.4 166.4 166 136.9 127.6 154.1 156.2
EBIT 1 132.4 154.3 159.4 163 133.8 138.2 157.1 153.8
Net income 1 -1,735 -429.1 -164.2 -51.4 -526.3 125.9 143.6 160.8
Net Debt 1 2,200 1,819 1,732 1,326 799 1,060 1,140 1,174
Reference price 2 2.485 3.280 2.380 2.840 2.796 2.936 2.936 2.936
Nbr of stocks (in thousands) 405,707 441,130 499,228 496,906 490,939 480,474 - -
Announcement Date 3/12/21 3/4/22 3/9/23 2/29/24 2/26/25 - - -
1GBP in Million2GBP
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12x12.03x19.38x5.55% 1.93B
42.21x14.99x15.75x5.57% 52.09B
9.55x11.09x14.56x5.48% 13.47B
41.05x8.46x13.35x6.93% 13.31B
19.23x15.73x23.06x5.06% 12.63B
9.79x20.47x23.13x4.66% 12.35B
9.57x13.27x16.09x5.71% 11.21B
17.48x12.68x19.86x5.55% 9.9B
30.59x9.96x15.59x4.62% 8.26B
10.8x19.27x26.11x3.74% 7.39B
Average 20.23x 13.80x 18.69x 5.29% 14.26B
Weighted average by Cap. 27.17x 14.15x 17.59x 5.42%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. HMSO Stock
  4. Valuation Hammerson Plc