Valuation London Stock Exchange Group Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:16 12/12/2025 GMT			5-day change	1st Jan Change
8,464.00 ^GBX	+0.81%		-2.17%	-25.00%

04:55pm	EUROPE GAS-European prices rise in afternoon trade on cooler weather outlook	RE
12:03pm	Russia's Sibur ships LPG from Ust-Luga to China for the first time, LSEG data shows	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	31,622	38,591	39,525	50,168	59,840	42,839	-	-
Change	-	22.04%	2.42%	26.93%	19.28%	-28.41%	-	-
Enterprise Value (EV) ¹	31,805	44,320	45,187	56,264	66,294	49,959	48,817	47,157
Change	-	39.35%	1.96%	24.51%	17.83%	-24.64%	-2.29%	-3.4%
P/E ratio	75.8x	12x	30.7x	67.2x	88.2x	38.5x	31.9x	26.2x
PBR	8.52x	1.63x	1.52x	2.11x	2.6x	2.02x	1.98x	1.94x
PEG	-	0x	-0.5x	-1.7x	-12.06x	0.5x	1.6x	1.2x
Capitalization / Revenue	12.9x	5.67x	5.1x	5.99x	6.76x	4.62x	4.36x	4.09x
EV / Revenue	13x	6.51x	5.84x	6.71x	7.48x	5.39x	4.97x	4.5x
EV / EBITDA	23.9x	13.5x	12.7x	14.9x	16x	11.1x	10.1x	9x
EV / EBIT	28.4x	17.7x	16.6x	19.7x	20.9x	14.3x	12.7x	11.2x
EV / FCF	42.4x	22.8x	25.5x	30.3x	27.8x	19x	18x	15.9x
FCF Yield	2.36%	4.38%	3.92%	3.3%	3.6%	5.27%	5.56%	6.29%
Dividend per Share ²	0.75	0.95	1.07	1.15	1.3	1.424	1.564	1.746
Rate of return	0.83%	1.37%	1.5%	1.24%	1.15%	1.7%	1.86%	2.08%
EPS ²	1.189	5.781	2.325	1.381	1.28	2.183	2.632	3.2
Distribution rate	63.1%	16.4%	46%	83.3%	102%	65.2%	59.4%	54.6%
Net sales ¹	2,444	6,811	7,743	8,379	8,858	9,271	9,831	10,478
EBITDA ¹	1,329	3,283	3,550	3,777	4,148	4,512	4,854	5,239
EBIT ¹	1,118	2,509	2,728	2,862	3,165	3,493	3,835	4,202
Net income ¹	421	3,129	1,302	761	685	1,144	1,342	1,609
Net Debt ¹	183	5,729	5,662	6,096	6,454	7,120	5,978	4,318
Reference price ²	90.08	69.30	71.36	92.74	112.85	83.96	83.96	83.96
Nbr of stocks (in thousands)	351,046	556,873	553,881	540,950	530,266	510,230	-	-
Announcement Date	05/03/21	03/03/22	02/03/23	29/02/24	27/02/25	-	-	-

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.($)
LONDON STOCK EXCHANGE GROUP PLC	38.46x	5.39x	11.07x	1.7%	57.48B
INTERCONTINENTAL EXCHANGE, INC.	29.13x	11.2x	16.99x	1.19%	93B
HONG KONG EXCHANGES AND CLEARING LIMITED	29.05x	13.72x	17.66x	3.09%	65.1B
NASDAQ, INC.	32.63x	12.11x	20.8x	1.11%	53.59B
DEUTSCHE BÖRSE AG	19.7x	7.25x	12.43x	1.97%	46.34B
EURONEXT N.V.	18.77x	7.47x	11.85x	2.67%	14.39B
SINGAPORE EXCHANGE LIMITED	25.75x	11.7x	18.9x	2.66%	13.85B
B3 S.A. - BRASIL, BOLSA, BALCÃO	14.95x	7.2x	10.36x	5.17%	13.57B
TMX GROUP LIMITED	30.38x	9.5x	17.21x	1.62%	10.47B
SWISSQUOTE GROUP HOLDING SA	22.36x	-1.35x	-2.3x	1.34%	8.82B
Average	26.12x	8.42x	13.50x	2.25%	37.66B
Weighted average by Cap.	28.72x	9.78x	15.37x	1.95%