Valuation London Stock Exchange Group Plc

Equities

Real-time Estimate Cboe Europe Other stock markets 15:18:30 17/01/2025 GMT			5-day change	1st Jan Change
11,792.50 ^GBX	+0.02%		+1.16%	+4.65%

01:10pm	Fastenal misses estimates amid sluggish demand for industrial safety products	RE
10:47am	UK's FTSE 100 at record highs as investors mull rate outlook	RE

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	62,519	62,519	-
Change	-	16.86%	22.04%	2.42%	26.93%	24.62%	0%	-
Enterprise Value (EV) ¹	27,691	31,805	44,320	45,187	56,264	69,463	68,266	66,682
Change	-	14.86%	39.35%	1.96%	24.51%	23.46%	-1.72%	-2.32%
P/E ratio	65.6x	75.8x	12x	30.7x	67.2x	77.2x	54.8x	42.6x
PBR	7.87x	8.52x	1.63x	1.52x	2.11x	2.71x	2.6x	2.51x
PEG	-	111.9x	0x	-0.5x	-1.7x	7.3x	1.3x	1.5x
Capitalization / Revenue	11.7x	12.9x	5.67x	5.1x	5.99x	7.16x	6.65x	6.19x
EV / Revenue	12x	13x	6.51x	5.84x	6.71x	7.95x	7.27x	6.61x
EV / EBITDA	21.9x	23.9x	13.5x	12.7x	14.9x	16.9x	15.2x	13.5x
EV / EBIT	26x	28.4x	17.7x	16.6x	19.7x	22.2x	19.5x	16.9x
EV / FCF	43.1x	42.4x	22.8x	25.5x	30.3x	37.1x	29.4x	25x
FCF Yield	2.32%	2.36%	4.38%	3.92%	3.3%	2.7%	3.4%	4%
Dividend per Share ²	0.7	0.75	0.95	1.07	1.15	1.245	1.402	1.583
Rate of return	0.9%	0.83%	1.37%	1.5%	1.24%	1.06%	1.19%	1.34%
EPS ²	1.181	1.189	5.781	2.325	1.381	1.528	2.152	2.768
Distribution rate	59.3%	63.1%	16.4%	46%	83.3%	81.5%	65.1%	57.2%
Net sales ¹	2,314	2,444	6,811	7,743	8,379	8,736	9,396	10,094
EBITDA ¹	1,265	1,329	3,283	3,550	3,777	4,102	4,489	4,951
EBIT ¹	1,065	1,118	2,509	2,728	2,862	3,131	3,502	3,945
Net income ¹	417	421	3,129	1,302	761	794.6	1,159	1,488
Net Debt ¹	630	183	5,729	5,662	6,096	6,944	5,747	4,162
Reference price ²	77.50	90.08	69.30	71.36	92.74	117.90	117.90	117.90
Nbr of stocks (in thousands)	349,169	351,046	556,873	553,881	540,950	530,273	530,273	-
Announcement Date	28/02/20	05/03/21	03/03/22	02/03/23	29/02/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
LONDON STOCK EXCHANGE GROUP PLC	77.18x	7.95x	16.93x	+1.06%	76.49B
INTERCONTINENTAL EXCHANGE, INC.	31.97x	11.38x	17.45x	+1.20%	86.26B
HONG KONG EXCHANGES AND CLEARING LIMITED	28.44x	15.29x	21.02x	+3.15%	46.57B
NASDAQ, INC.	41.17x	11.82x	21.06x	+1.19%	45.06B
DEUTSCHE BÖRSE AG	22.21x	8.04x	13.97x	+1.77%	43.26B
EURONEXT N.V.	18.79x	7.68x	12.51x	+2.62%	11.41B
SINGAPORE EXCHANGE LIMITED	21.9x	8.56x	14.85x	+3.00%	9.47B
B3 S.A. - BRASIL, BOLSA, BALCÃO	12.53x	5.51x	7.75x	+7.73%	9.16B
TMX GROUP LIMITED	31.52x	9.68x	17.75x	+1.68%	8.58B
MARKETAXESS HOLDINGS INC.	30.56x	9.51x	18.75x	+1.33%	8.36B
Average	31.63x	9.54x	16.21x	+2.47%	34.46B
Weighted average by Cap.	40.23x	10.34x	17.40x	+1.79%