Company Valuation: RELX PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 46,327 43,690 58,515 67,352 54,936 53,388 - -
Change - -5.69% 33.93% 15.1% -18.44% -2.82% - -
Enterprise Value (EV) 1 52,381 50,294 64,961 73,915 62,137 61,690 61,429 61,358
Change - -3.98% 29.16% 13.78% -15.94% -0.72% -0.42% -0.12%
P/E 31.5x 27x 33.2x 35.2x 27x 23.6x 21.2x 18.7x
PBR 14.3x 11.6x 16.9x 19.3x 23.2x 39.4x 45.8x 42x
PEG - 2.5x 3.2x 3.5x 3.13x 1.5x 1.8x 1.4x
Capitalization / Revenue 6.4x 5.11x 6.39x 7.14x 5.73x 5.31x 4.97x 4.62x
EV / Revenue 7.23x 5.88x 7.09x 7.83x 6.48x 6.13x 5.72x 5.31x
EV / EBITDA 19.9x 16.2x 18.7x 19.8x 16.2x 15.1x 14x 12.9x
EV / EBIT 23.7x 18.7x 21.4x 23.1x 18.6x 17.1x 15.8x 14.6x
EV / FCF 27.5x 25.6x 32.8x 34.8x 26.9x 24.9x 22.6x 20.6x
FCF Yield 3.64% 3.91% 3.05% 2.87% 3.72% 4.01% 4.42% 4.84%
Dividend per Share 2 0.498 0.546 0.588 0.63 0.675 0.7275 0.7909 0.8621
Rate of return 2.07% 2.39% 1.89% 1.74% 2.24% 2.37% 2.58% 2.81%
EPS 2 0.763 0.847 0.936 1.031 1.12 1.299 1.449 1.642
Distribution rate 65.3% 64.5% 62.8% 61.1% 60.3% 56% 54.6% 52.5%
Net sales 1 7,244 8,553 9,161 9,434 9,590 10,060 10,733 11,549
EBITDA 1 2,637 3,102 3,468 3,724 3,846 4,098 4,403 4,755
EBIT 1 2,210 2,683 3,030 3,199 3,342 3,610 3,885 4,212
Net income 1 1,471 1,634 1,781 1,934 2,065 2,295 2,474 2,750
Net Debt 1 6,054 6,604 6,446 6,563 7,201 8,302 8,041 7,969
Reference price 2 24.02 22.88 31.10 36.29 30.20 30.69 30.69 30.69
Nbr of stocks (in thousands) 1,928,681 1,909,549 1,881,510 1,855,942 1,819,061 1,739,606 - -
Announcement Date 10/02/22 16/02/23 15/02/24 13/02/25 12/02/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.62x6.13x15.05x2.37% 70.6B
24.51x4x13.92x2.74% 234B
20.85x4.43x10.87x0.79% 179B
17.09x1.94x10x2.74% 148B
-541.28x36.72x151.05x-.--% 110B
-115.61x15.85x87.21x-.--% 103B
15.7x2.82x10.9x5.12% 92.38B
14.98x2.17x9.24x5.14% 49.04B
18.63x2.45x11.35x4.56% 39.56B
19.42x1.53x9.76x1.61% 37.31B
Average -50.21x 7.80x 32.94x 2.51% 106B
Weighted average by Cap. -50.74x 8.12x 33.45x 2.19%

Y-o-Y evolution of P/E

Valuation ratios - P/E - RELX PLC

Historical PBR trend

Valuation ratios - PBR - RELX PLC

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - RELX PLC

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - RELX PLC


Year-on-year evolution of the Yield

Valuation ratios - Yield - RELX PLC