Valuation Workspace Group Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:29 08/05/2026 BST			5-day change	1st Jan Change
343.00 ^GBX	-2.17%		+1.06%	-14.04%

05-08	A lot of noise, little impact?
05-08	Barclays Downgrades Workspace Group to Underweight, Cuts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,448	1,240	836.4	982.8	797.2	659.5	-	-
Change	-	-14.37%	-32.53%	17.51%	-18.89%	-17.26%	-	-
Enterprise Value (EV) ¹	2,012	1,797	1,738	1,838	1,617	1,448	1,388	1,402
Change	-	-10.69%	-3.28%	5.72%	-12.02%	-10.45%	-4.12%	0.99%
P/E ratio	-6.14x	10.1x	-21.9x	-5.1x	148x	-5.98x	15.9x	8.88x
PBR	0.85x	-	-	0.63x	0.54x	0.48x	0.5x	0.51x
PEG	-	-0x	0x	-0x	-1x	0x	-0x	0.1x
Capitalization / Revenue	10.2x	9.33x	4.8x	7.79x	6.53x	5.73x	6.06x	5.7x
EV / Revenue	14.1x	13.5x	9.98x	14.6x	13.2x	12.6x	12.7x	12.1x
EV / EBITDA	30.8x	25.6x	17.8x	17.8x	16.4x	15.4x	15.6x	14.6x
EV / EBIT	32.2x	26.7x	18.3x	18.2x	16.4x	15.6x	16.5x	16.3x
EV / FCF	86x	26.8x	-14.3x	-	91.3x	29x	15.3x	117x
FCF Yield	1.16%	3.73%	-6.98%	-	1.09%	3.45%	6.55%	0.86%
Dividend per Share ²	0.1775	0.215	0.258	0.28	0.284	0.2686	0.2262	0.2192
Rate of return	2.22%	3.14%	5.91%	5.46%	6.84%	7.83%	6.6%	6.39%
EPS ²	-1.303	0.681	-0.199	-1.004	0.028	-0.5737	0.2153	0.3863
Distribution rate	-13.6%	31.6%	-130%	-27.9%	1,014%	-46.8%	105%	56.7%
Net sales ¹	142.3	132.9	174.2	126.2	122.1	115.2	108.9	115.7
EBITDA ¹	65.4	70.1	97.4	103.2	98.8	93.99	88.97	96.3
EBIT ¹	62.5	67.4	95.1	100.9	98.8	92.78	84.3	85.99
Net income ¹	-235.7	123.9	-37.8	-192.5	5.4	-88.52	93.61	116.4
Net Debt ¹	564.9	557.7	902	854.9	819.7	788.4	728.7	742.4
Reference price ²	8.000	6.850	4.368	5.125	4.150	3.430	3.430	3.430
Nbr of stocks (in thousands)	180,949	180,963	191,478	191,775	192,086	192,289	-	-
Announcement Date	03/06/21	08/06/22	25/05/23	05/06/24	05/06/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WORKSPACE GROUP PLC	-5.98x	12.57x	15.41x	7.83%	899M
REALTY INCOME CORPORATION	41.7x	15.56x	15.85x	5.3%	57.74B
UNIBAIL-RODAMCO-WESTFIELD SE	9.56x	12.78x	15.84x	5.38%	17.29B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.77x	16.51x	24.03x	5.18%	14.56B
SEGRO PLC	8.93x	20.48x	22.91x	4.57%	13.22B
KLÉPIERRE	8.75x	13.11x	15.65x	5.71%	11.64B
MERLIN PROPERTIES SOCIMI, S.A.	9.58x	22.1x	30.05x	2.89%	10.74B
FEDERAL REALTY INVESTMENT TRUST	35.46x	10.96x	17.23x	3.93%	9.99B
CAPITALAND ASCENDAS REIT	15.57x	12.25x	19.11x	6.2%	9.77B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	31.92x	7.15x	11.97x	6.23%	8.06B
Average	17.43x	14.35x	18.80x	5.32%	15.39B
Weighted average by Cap.	25.52x	15.07x	18.29x	5.13%