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 52,867 - -
Change - -5.69% 33.93% 15.1% -18.44% -3.77% - -
Enterprise Value (EV) 1 52,381 50,294 64,961 73,915 62,137 61,179 60,911 60,871
Change - -3.98% 29.16% 13.78% -15.94% -1.54% -0.44% -0.07%
P/E 31.5x 27x 33.2x 35.2x 27x 23.6x 21.1x 18.5x
PBR 14.3x 11.6x 16.9x 19.3x 23.2x 38.9x 45.3x 41.6x
PEG - 2.5x 3.2x 3.5x 3.13x 1.6x 1.8x 1.3x
Capitalization / Revenue 6.4x 5.11x 6.39x 7.14x 5.73x 5.25x 4.92x 4.58x
EV / Revenue 7.23x 5.88x 7.09x 7.83x 6.48x 6.08x 5.67x 5.27x
EV / EBITDA 19.9x 16.2x 18.7x 19.8x 16.2x 14.9x 13.8x 12.8x
EV / EBIT 23.7x 18.7x 21.4x 23.1x 18.6x 16.9x 15.6x 14.4x
EV / FCF 27.5x 25.6x 32.8x 34.8x 26.9x 24.7x 22.4x 20.5x
FCF Yield 3.64% 3.91% 3.05% 2.87% 3.72% 4.05% 4.46% 4.89%
Dividend per Share 2 0.498 0.546 0.588 0.63 0.675 0.7281 0.7943 0.8639
Rate of return 2.07% 2.39% 1.89% 1.74% 2.24% 2.4% 2.61% 2.84%
EPS 2 0.763 0.847 0.936 1.031 1.12 1.29 1.443 1.641
Distribution rate 65.3% 64.5% 62.8% 61.1% 60.3% 56.5% 55.1% 52.6%
Net sales 1 7,244 8,553 9,161 9,434 9,590 10,064 10,742 11,555
EBITDA 1 2,637 3,102 3,468 3,724 3,846 4,098 4,401 4,751
EBIT 1 2,210 2,683 3,030 3,199 3,342 3,618 3,897 4,217
Net income 1 1,471 1,634 1,781 1,934 2,065 2,290 2,472 2,748
Net Debt 1 6,054 6,604 6,446 6,563 7,201 8,312 8,045 8,004
Reference price 2 24.02 22.88 31.10 36.29 30.20 30.39 30.39 30.39
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.56x6.08x14.93x2.4% 70.72B
25.36x4.07x14.15x2.67% 239B
23.79x4.98x12.21x0.7% 205B
17.03x1.93x9.96x2.78% 147B
-128.1x17.78x97.77x-.--% 115B
-561.92x39.94x164.06x-.--% 116B
16.5x2.98x11.48x4.88% 96.43B
25.06x2.08x13.2x1.24% 49.53B
15.1x2.19x9.29x5.47% 49.23B
23.32x1.79x11.24x0.8% 45.59B
Average -52.03x 8.38x 35.83x 2.09% 113.3B
Weighted average by Cap. -53.07x 8.79x 36.52x 1.94%

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