Company Valuation: London Stock Exchange Group Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 27,061 31,622 38,591 39,525 50,168 62,174 62,174 -
Change - 16.86% 22.04% 2.42% 26.93% 23.93% 0% -
Enterprise Value (EV) 1 27,691 31,805 44,320 45,187 56,264 69,224 68,191 66,757
Change - 14.86% 39.35% 1.96% 24.51% 23.03% -1.49% -2.1%
P/E ratio 65.6x 75.8x 12x 30.7x 67.2x 76.1x 53.1x 41.4x
PBR 7.87x 8.52x 1.63x 1.52x 2.11x 2.7x 2.58x 2.49x
PEG - 111.9x 0x -0.5x -1.7x 6.6x 1.2x 1.5x
Capitalization / Revenue 11.7x 12.9x 5.67x 5.1x 5.99x 7.11x 6.59x 6.13x
EV / Revenue 12x 13x 6.51x 5.84x 6.71x 7.92x 7.23x 6.58x
EV / EBITDA 21.9x 23.9x 13.5x 12.7x 14.9x 16.9x 15.1x 13.3x
EV / EBIT 26x 28.4x 17.7x 16.6x 19.7x 22.1x 19.3x 16.8x
EV / FCF 43.1x 42.4x 22.8x 25.5x 30.3x 36.9x 29.4x 25x
FCF Yield 2.32% 2.36% 4.38% 3.92% 3.3% 2.71% 3.4% 4%
Dividend per Share 2 0.7 0.75 0.95 1.07 1.15 1.246 1.412 1.596
Rate of return 0.9% 0.83% 1.37% 1.5% 1.24% 1.06% 1.2% 1.36%
EPS 2 1.181 1.189 5.781 2.325 1.381 1.54 2.21 2.831
Distribution rate 59.3% 63.1% 16.4% 46% 83.3% 80.9% 63.9% 56.4%
Net sales 1 2,314 2,444 6,811 7,743 8,379 8,740 9,433 10,147
EBITDA 1 1,265 1,329 3,283 3,550 3,777 4,106 4,531 5,001
EBIT 1 1,065 1,118 2,509 2,728 2,862 3,135 3,532 3,984
Net income 1 417 421 3,129 1,302 761 799.9 1,194 1,521
Net Debt 1 630 183 5,729 5,662 6,096 7,049 6,017 4,583
Reference price 2 77.50 90.08 69.30 71.36 92.74 117.25 117.25 117.25
Nbr of stocks (in thousands) 349,169 351,046 556,873 553,881 540,950 530,273 530,273 -
Announcement Date 2/28/20 3/5/21 3/3/22 3/2/23 2/29/24 - - -
1GBP in Million2GBP
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
76.14x7.92x16.86x1.06% 77.11B
35.57x12.41x19.05x1.08% 95.79B
31.39x16.98x23.35x2.86% 51.39B
43.5x12.36x22.02x1.13% 47.6B
23.2x8.42x14.59x1.69% 45.63B
19.91x8.06x13.14x2.48% 12.11B
13.37x5.9x8.32x7.2% 10.23B
23.75x10.19x17.21x2.63% 11.06B
31.61x9.37x16.62x1.6% 9.66B
27.86x8.59x16.97x1.47% 7.59B
Average 32.63x 10.02x 16.81x percentage-no-prefix 36.82B
Weighted average by Cap. 41.22x 11.06x 18.37x percentage-no-prefix
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. LSEG Stock
  4. Valuation London Stock Exchange Group Plc