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 1 424.4 257.2 266.9 314.7 267.4 251.7 - -
Change - -39.4% 3.8% 17.9% -15.05% -5.86% - -
Enterprise Value (EV) 1 375.9 217 232 291.4 239.6 220.9 209.9 196.8
Change - -42.26% 6.87% 25.63% -17.79% -7.79% -4.99% -6.22%
P/E 6.93x -4.01x -6.99x 18.1x 16.2x 10.7x 9.82x 8.98x
PBR - - - 3.8x - - - -
PEG - 0x 0.2x -0x -4.54x 0.2x 1.08x 0.96x
Capitalization / Revenue 1.3x 0.8x 1.51x 1.82x 1.46x 1.33x 1.3x 1.26x
EV / Revenue 1.15x 0.67x 1.31x 1.68x 1.31x 1.16x 1.08x 0.99x
EV / EBITDA 6.08x 4.47x 16.7x 9.43x 6.66x 5.74x 5.16x 4.55x
EV / EBIT 7.62x 5.88x 24.8x 10.5x 7.34x 6.61x 5.92x 5.14x
EV / FCF - 10.1x -23.7x 11.8x 13x 10.8x 9.29x 8.1x
FCF Yield - 9.87% -4.21% 8.5% 7.7% 9.24% 10.8% 12.3%
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% 4.45% 4.34% 4.47%
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 2.560 2.560 2.560
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.($)
10.71x1.16x5.74x4.45% 331M
21.54x0.88x10.56x-.--% 37.32B
19.35x0.9x7.44x2.36% 20.02B
12.29x0.47x7.76x-.--% 13.58B
17.03x3.38x10.88x5.84% 11.18B
19.1x8.11x15.89x5.02% 9.35B
55.95x2.06x8.16x-.--% 6.42B
34.55x1.24x12.14x0.91% 5.72B
32.3x1.03x7.9x0.36% 4.39B
29x11.43x - 2% 4B
Average 25.18x 3.07x 9.61x 2.1% 11.23B
Weighted average by Cap. 22.66x 2.15x 9.94x 1.57%

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