Valuation Workspace Group Plc

Equities

Market Closed - London S.E. Other stock markets 11:35:15 2026-04-10 am EDT			5-day change	1st Jan Change
376.60 ^GBX	+1.02%		+7.60%	-5.61%

Mar. 26	Saba Capital Management, L.P. discloses about 15.3% stake in Workspace Group as of March 25, says filing	RE
Feb. 22	Workspace Group plc Appoints Mr. Thomas Michael Edwards-Moss as Director, Effective February 23, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,448	1,240	836.4	982.8	797.2	724.2	-	-
Change	-	-14.37%	-32.53%	17.51%	-18.89%	-9.16%	-	-
Enterprise Value (EV) ¹	2,012	1,797	1,738	1,838	1,617	1,511	1,465	1,499
Change	-	-10.69%	-3.28%	5.72%	-12.02%	-6.57%	-3.02%	2.35%
P/E ratio	-6.14x	10.1x	-21.9x	-5.1x	148x	-9.47x	10.1x	7.16x
PBR	0.85x	-	-	0.63x	0.54x	0.53x	0.52x	0.51x
PEG	-	-0x	0x	-0x	-1x	0x	-0x	0.2x
Capitalization / Revenue	10.2x	9.33x	4.8x	7.79x	6.53x	6.2x	6.13x	5.79x
EV / Revenue	14.1x	13.5x	9.98x	14.6x	13.2x	12.9x	12.4x	12x
EV / EBITDA	30.8x	25.6x	17.8x	17.8x	16.4x	15.9x	15.1x	14.4x
EV / EBIT	32.2x	26.7x	18.3x	18.2x	16.4x	16.3x	15.5x	15.1x
EV / FCF	86x	26.8x	-14.3x	-	91.3x	28.5x	30.2x	250x
FCF Yield	1.16%	3.73%	-6.98%	-	1.09%	3.51%	3.31%	0.4%
Dividend per Share ²	0.1775	0.215	0.258	0.28	0.284	0.2844	0.2873	0.2898
Rate of return	2.22%	3.14%	5.91%	5.46%	6.84%	7.55%	7.63%	7.69%
EPS ²	-1.303	0.681	-0.199	-1.004	0.028	-0.3978	0.3742	0.5259
Distribution rate	-13.6%	31.6%	-130%	-27.9%	1,014%	-71.5%	76.8%	55.1%
Net sales ¹	142.3	132.9	174.2	126.2	122.1	116.8	118.2	125.1
EBITDA ¹	65.4	70.1	97.4	103.2	98.8	94.87	97.06	104.3
EBIT ¹	62.5	67.4	95.1	100.9	98.8	92.85	94.63	99.59
Net income ¹	-235.7	123.9	-37.8	-192.5	5.4	-61.42	87.95	115.2
Net Debt ¹	564.9	557.7	902	854.9	819.7	786.5	740.8	775.3
Reference price ²	8.000	6.850	4.368	5.125	4.150	3.766	3.766	3.766
Nbr of stocks (in thousands)	180,949	180,963	191,478	191,775	192,086	192,289	-	-
Announcement Date	6/3/21	6/8/22	5/25/23	6/5/24	6/5/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WORKSPACE GROUP PLC	-9.47x	12.94x	15.92x	7.55%	976M
REALTY INCOME CORPORATION	38.95x	16.25x	16.23x	5.16%	59.44B
UNIBAIL-RODAMCO-WESTFIELD SE	9.22x	12.34x	15.41x	5.39%	17.34B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.81x	16.3x	23.97x	5.08%	14.08B
SEGRO PLC	8.66x	20.04x	22.47x	4.72%	12.67B
KLÉPIERRE	9.25x	13.14x	15.65x	5.66%	11.7B
MERLIN PROPERTIES SOCIMI, S.A.	9.76x	22.58x	30.57x	2.85%	10.92B
CAPITALAND ASCENDAS REIT	16.43x	12.19x	18.96x	6.11%	9.7B
FEDERAL REALTY INVESTMENT TRUST	36.6x	10.64x	16.71x	4.17%	9.42B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	233.44x	6.42x	10.54x	6.76%	7.38B
Average	37.27x	14.29x	18.64x	5.34%	15.36B
Weighted average by Cap.	34.47x	15.25x	18.26x	5.11%