Company Valuation: Standard Life plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,523 6,077 5,349 5,095 7,364 9,016 - -
Change - -6.84% -11.97% -4.75% 44.54% 22.44% - -
Enterprise Value (EV) 1 1,735 1,310 2,147 -672.2 3,355 6,950 7,318 7,691
Change - -24.5% 63.94% -131.31% 599.09% 107.16% 5.29% 5.09%
P/E -7.56x -3.29x -38.8x -4.56x -15.6x 21.2x 16.8x 13.7x
PBR 1.12x 1.31x 1.79x 3x 10x 7.29x 8.87x 9.59x
PEG - -0x 0.4x -0x 0.3x -0x 0.6x 0.6x
Capitalization / Revenue 0.87x 0.86x 1.1x 0.99x 1.34x 1.44x 1.11x 1.06x
EV / Revenue 0.23x 0.18x 0.44x -0.13x 0.61x 1.11x 0.9x 0.91x
EV / EBITDA 1.39x - - -0.73x - 7.11x 6.7x 6.83x
EV / EBIT 1.41x 1.05x 3.48x -1.07x 3.55x 6.38x 5.92x 5.82x
EV / FCF -1.7x 1.51x -2.49x -0.2x -3.38x 6.63x 6.4x 6.36x
FCF Yield -58.8% 66.1% -40.2% -502% -29.6% 15.1% 15.6% 15.7%
Dividend per Share 2 0.489 0.508 0.5265 0.54 0.554 0.5731 0.597 0.6252
Rate of return 7.49% 8.35% 9.84% 10.6% 7.52% 6.37% 6.63% 6.95%
EPS 2 -0.864 -1.852 -0.138 -1.118 -0.471 0.4247 0.537 0.6585
Distribution rate -56.6% -27.4% -382% -48.3% -118% 135% 111% 94.9%
Net sales 1 7,455 7,094 4,861 5,139 5,512 6,249 8,090 8,484
EBITDA 1 1,248 - - 923 - 978 1,092 1,126
EBIT 1 1,230 1,245 617 629 945 1,089 1,236 1,321
Net income 1 -837 -1,829 -116 -1,090 -443 369.3 594.3 695.9
Net Debt 1 -4,788 -4,767 -3,202 -5,767 -4,009 -2,066 -1,698 -1,326
Reference price 2 6.532 6.086 5.352 5.100 7.370 9.000 9.000 9.000
Nbr of stocks (in thousands) 998,583 998,467 999,445 998,983 999,160 1,001,784 - -
Announcement Date 14/03/22 13/03/23 22/03/24 17/03/25 16/03/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.19x1.11x7.11x6.37% 12.15B
6.29x4.89x - 5.69% 132B
10.73x0.94x - 5.61% 105B
13.3x - - 2.78% 100B
15.06x - - 3.18% 72.35B
17.09x3.35x - 1.99% 62.62B
11.03x - - 2.51% 60.29B
17.58x - - 2.9% 59.53B
17.15x - - 3.33% 45.26B
11.68x - - 4.71% 44.22B
Average 14.11x 2.57x 7.11x 3.91% 69.3B
Weighted average by Cap. 12.56x 3.10x 7.11x 3.94%

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. SDLF Stock
  4. Valuation Standard Life plc