Company Valuation: LSL Property Services plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 424.4 257.2 266.9 314.7 267.4 250.7 - -
Change - -39.4% 3.8% 17.9% -15.05% -6.22% - -
Enterprise Value (EV) 1 375.9 217 232 291.4 239.6 219.9 208.9 195.8
Change - -42.26% 6.87% 25.63% -17.79% -8.2% -5.02% -6.25%
P/E 6.93x -4.01x -6.99x 18.1x 16.2x 10.7x 9.78x 8.95x
PBR - - - 3.8x - - - -
PEG - 0x 0.2x -0x -4.54x 0.2x 1.08x 0.96x
Capitalization / Revenue 1.3x 0.8x 1.51x 1.82x 1.46x 1.32x 1.29x 1.26x
EV / Revenue 1.15x 0.67x 1.31x 1.68x 1.31x 1.16x 1.07x 0.98x
EV / EBITDA 6.08x 4.47x 16.7x 9.43x 6.66x 5.71x 5.14x 4.52x
EV / EBIT 7.62x 5.88x 24.8x 10.5x 7.34x 6.58x 5.89x 5.12x
EV / FCF - 10.1x -23.7x 11.8x 13x 10.8x 9.24x 8.06x
FCF Yield - 9.87% -4.21% 8.5% 7.7% 9.28% 10.8% 12.4%
Dividend per Share 2 0.114 0.114 0.114 0.114 0.114 0.114 0.111 0.1143
Rate of return 2.78% 4.56% 4.42% 3.75% 4.33% 4.47% 4.35% 4.48%
EPS 2 0.592 -0.623 -0.369 0.168 0.162 0.239 0.2607 0.285
Distribution rate 19.3% -18.3% -30.9% 67.9% 70.4% 47.7% 42.6% 40.1%
Net sales 1 326.8 321.7 176.8 173.2 182.9 189.8 194.3 199.7
EBITDA 1 61.82 48.52 13.86 30.89 35.99 38.5 40.65 43.3
EBIT 1 49.32 36.89 9.344 27.73 32.62 33.4 35.47 38.25
Net income 1 61.94 -63.92 -38 17.36 17.08 24.17 26.38 28.91
Net Debt 1 -48.46 -40.11 -34.97 -23.31 -27.8 -30.81 -41.84 -54.9
Reference price 2 4.100 2.500 2.580 3.040 2.630 2.550 2.550 2.550
Nbr of stocks (in thousands) 103,500 102,863 103,462 103,526 101,660 98,322 - -
Announcement Date 3/16/22 4/13/23 4/25/24 3/26/25 3/19/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.67x1.16x5.71x4.47% 334M
21.71x0.85x10.25x-.--% 35.65B
19.08x0.88x7.24x2.4% 19.83B
13.46x - - -.--% 15.34B
17.28x3.49x11.29x5.76% 11.38B
18.71x8x15.67x5.13% 9.19B
61.07x2.25x8.91x-.--% 6.97B
41.68x1.3x12.74x0.87% 6.08B
35.17x1.09x8.37x0.33% 4.78B
26.1x10.28x - 2.22% 3.6B
Average 26.49x 3.26x 10.02x 2.12% 11.32B
Weighted average by Cap. 23.62x 2.32x 10.22x 1.56%

Y-o-Y evolution of P/E

Valuation ratios - P/E - LSL Property Services plc

Historical PBR trend

Valuation ratios - PBR - LSL Property Services plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - LSL Property Services plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - LSL Property Services plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - LSL Property Services plc
  1. Stock Market
  2. Stocks
  3. LSL Stock
  4. Valuation LSL Property Services plc