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 1 424.4 257.2 266.9 314.7 267.4 256.6 - -
Change - -39.4% 3.8% 17.9% -15.05% -4.02% - -
Enterprise Value (EV) 1 375.9 217 232 291.4 239.6 223.2 210.3 194.9
Change - -42.26% 6.87% 25.63% -17.79% -6.81% -5.82% -7.29%
P/E 6.93x -4.01x -6.99x 18.1x 16.2x 10.8x 9.86x 9.02x
PBR - - - 3.8x - - - -
PEG - 0x 0.2x -0x -4.54x 0.2x 1.07x 0.97x
Capitalization / Revenue 1.3x 0.8x 1.51x 1.82x 1.46x 1.34x 1.3x 1.27x
EV / Revenue 1.15x 0.67x 1.31x 1.68x 1.31x 1.17x 1.07x 0.96x
EV / EBITDA 6.08x 4.47x 16.7x 9.43x 6.66x 5.62x 4.96x 4.28x
EV / EBIT 7.62x 5.88x 24.8x 10.5x 7.34x 6.38x 5.57x 4.77x
EV / FCF - 10.1x -23.7x 11.8x 13x 9.38x 8.06x 6.79x
FCF Yield - 9.87% -4.21% 8.5% 7.7% 10.7% 12.4% 14.7%
Dividend per Share 2 0.114 0.114 0.114 0.114 0.114 0.114 0.1113 0.1143
Rate of return 2.78% 4.56% 4.42% 3.75% 4.33% 4.37% 4.27% 4.38%
EPS 2 0.592 -0.623 -0.369 0.168 0.162 0.2423 0.2647 0.2893
Distribution rate 19.3% -18.3% -30.9% 67.9% 70.4% 47% 42.1% 39.5%
Net sales 1 326.8 321.7 176.8 173.2 182.9 191.5 196.9 202.6
EBITDA 1 61.82 48.52 13.86 30.89 35.99 39.75 42.4 45.55
EBIT 1 49.32 36.89 9.344 27.73 32.62 35 37.77 40.85
Net income 1 61.94 -63.92 -38 17.36 17.08 24.57 26.84 29.34
Net Debt 1 -48.46 -40.11 -34.97 -23.31 -27.8 -33.38 -46.36 -61.7
Reference price 2 4.100 2.500 2.580 3.040 2.630 2.610 2.610 2.610
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.($)
10.73x1.16x5.59x4.38% 341M
23.28x0.94x11.34x-.--% 40.34B
17.75x0.77x6.4x2.58% 18.28B
14.01x0.56x9.34x-.--% 15.5B
16.51x3.37x11.01x6.03% 10.82B
20.93x8.62x17.06x4.59% 10.33B
56.96x2.19x8.66x-.--% 6.8B
35.23x1.26x12.33x0.92% 5.83B
33.41x1.05x8.07x0.35% 4.54B
30.64x12.08x - 1.89% 4.22B
Average 25.94x 3.20x 9.98x 2.07% 11.7B
Weighted average by Cap. 23.53x 2.26x 10.50x 1.51%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. LSL Stock
  4. Valuation LSL Property Services plc
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!