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 1 424.4 257.2 266.9 314.7 267.4 267.4 - -
Change - -39.4% 3.8% 17.9% -15.05% 0.03% - -
Enterprise Value (EV) 1 375.9 217 232 291.4 239.6 236.6 225.6 212.5
Change - -42.26% 6.87% 25.63% -17.79% -1.23% -4.66% -5.79%
P/E 6.93x -4.01x -6.99x 18.1x 16.2x 11.4x 10.4x 9.54x
PBR - - - 3.8x - - - -
PEG - 0x 0.2x -0x -4.54x 0.2x 1.15x 1.02x
Capitalization / Revenue 1.3x 0.8x 1.51x 1.82x 1.46x 1.41x 1.38x 1.34x
EV / Revenue 1.15x 0.67x 1.31x 1.68x 1.31x 1.25x 1.16x 1.06x
EV / EBITDA 6.08x 4.47x 16.7x 9.43x 6.66x 6.15x 5.55x 4.91x
EV / EBIT 7.62x 5.88x 24.8x 10.5x 7.34x 7.08x 6.36x 5.56x
EV / FCF - 10.1x -23.7x 11.8x 13x 11.6x 9.98x 8.75x
FCF Yield - 9.87% -4.21% 8.5% 7.7% 8.62% 10% 11.4%
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% 4.19% 4.08% 4.2%
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 2.720 2.720 2.720
Nbr of stocks (in thousands) 103,500 102,863 103,462 103,526 101,660 98,322 - -
Announcement Date 16/03/22 13/04/23 25/04/24 26/03/25 19/03/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.38x1.25x6.15x4.19% 360M
23.93x0.93x11.19x-.--% 39.3B
20.71x1.01x8.32x2.21% 21.51B
15.16x0.61x9.92x-.--% 17.14B
18.61x3.79x12.27x5.35% 12.26B
19.42x8.2x16.06x4.94% 9.58B
60.28x2.22x8.8x-.--% 6.87B
46.24x1.36x13.35x0.79% 6.44B
36.15x1.11x8.54x0.32% 4.91B
24.36x9.59x - 2.38% 3.36B
Average 27.62x 3.01x 10.51x 2.02% 12.17B
Weighted average by Cap. 24.94x 2.10x 10.84x 1.45%

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