Valuation Great Portland Estates Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:27 22/04/2026 BST			5-day change	1st Jan Change
319.80 ^GBX	0.00%		+0.82%	+0.41%

04-15	Great Portland reaffirms office space demand after "successful year"	AN
04-15	Great Portland Estates Logs 88 New Leases, Renewals in FY26	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,720	1,801	1,282	981.1	1,204	1,290	-	-
Change	-	4.74%	-28.83%	-23.47%	22.75%	7.13%	-	-
Enterprise Value (EV) ¹	2,242	2,391	1,809	1,699	2,020	2,230	2,239	2,277
Change	-	6.65%	-24.34%	-6.11%	18.91%	10.43%	0.4%	1.66%
P/E ratio	-8.52x	10.8x	-7.82x	-3.19x	9.88x	9.53x	6.81x	6.94x
PBR	0.87x	0.85x	0.51x	0.62x	0.6x	0.61x	0.57x	0.53x
PEG	-	-0x	0x	-0x	-0x	0.8x	0.2x	-3.56x
Capitalization / Revenue	27.7x	21.4x	14.1x	10.3x	12.8x	12.3x	10.3x	8.47x
EV / Revenue	36.1x	28.4x	19.8x	17.8x	21.4x	21.3x	17.8x	14.9x
EV / EBITDA	69.2x	79.2x	84.1x	79.7x	95.3x	53.1x	38.2x	31.4x
EV / EBIT	72.8x	164x	91.4x	86.2x	104x	59.7x	43.3x	31.1x
EV / FCF	-50.3x	-20.9x	-14.8x	-221x	-439x	-57.2x	-112x	-163x
FCF Yield	-1.99%	-4.78%	-6.76%	-0.45%	-0.23%	-1.75%	-0.89%	-0.61%
Dividend per Share ²	0.126	0.126	0.126	0.126	0.079	0.079	0.0856	0.0963
Rate of return	1.85%	1.77%	2.49%	3.25%	2.66%	2.47%	2.68%	3.01%
EPS ²	-0.798	0.66	-0.648	-1.217	0.301	0.3355	0.4697	0.4606
Distribution rate	-15.8%	19.1%	-19.4%	-10.4%	26.2%	23.6%	18.2%	20.9%
Net sales ¹	62.1	84.2	91.2	95.4	94.2	104.9	125.8	152.3
EBITDA ¹	32.4	30.2	21.5	21.3	21.2	42.02	58.64	72.43
EBIT ¹	30.8	14.6	19.8	19.7	19.5	37.35	51.68	73.21
Net income ¹	-201.9	167.2	-163.9	-307.8	116	147.3	194.4	191.1
Net Debt ¹	522.1	589.7	527.2	717.5	815.5	940.3	949.2	986.5
Reference price ²	6.798	7.120	5.070	3.878	2.975	3.198	3.198	3.198
Nbr of stocks (in thousands)	252,991	252,991	252,842	252,981	404,795	403,410	-	-
Announcement Date	19/05/21	19/05/22	24/05/23	24/05/24	21/05/25	-	-	-

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.($)
GREAT PORTLAND ESTATES PLC	9.53x	21.26x	53.07x	2.47%	1.74B
REALTY INCOME CORPORATION	38.52x	15.97x	16.25x	5.13%	59.68B
UNIBAIL-RODAMCO-WESTFIELD SE	9.53x	12.5x	15.59x	5.27%	17.75B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20x	16.87x	24.92x	4.84%	14.79B
SEGRO PLC	8.94x	20.44x	22.92x	4.59%	13.07B
KLÉPIERRE	9.31x	13.2x	15.73x	5.62%	11.77B
MERLIN PROPERTIES SOCIMI, S.A.	9.73x	22.56x	30.56x	2.84%	10.89B
CAPITALAND ASCENDAS REIT	16.54x	12.39x	19.56x	6.06%	10.03B
FEDERAL REALTY INVESTMENT TRUST	37.3x	10.77x	16.93x	4.09%	9.6B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	639.26x	6.64x	11.04x	6.02%	8.28B
Average	79.87x	15.26x	22.66x	4.69%	15.76B
Weighted average by Cap.	56.65x	15.31x	18.88x	4.97%