Valuation Great Portland Estates Plc

Stocks

Market Closed - London S.E. Other stock markets 09:05:04 08/06/2026 pm IST			5-day change	1st Jan Change
300.20 ^GBX	-1.05%		-2.91%	-5.75%

04/06	Great Portland Estates Plc Continues Leasing Momentum at City Tower, EC2	CI
04/06	Great Portland Estates secures three more lettings at City Tower	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Capitalization ¹	1,801	1,282	981.1	1,204	1,142	1,224	-	-
Change	-	-28.83%	-23.47%	22.75%	-5.2%	7.21%	-	-
Enterprise Value (EV) ¹	2,391	1,809	1,699	2,020	1,912	2,165	2,193	2,106
Change	-	-24.34%	-6.11%	18.91%	-5.32%	13.21%	1.29%	-3.95%
P/E ratio	10.8x	-7.82x	-3.19x	9.88x	7.43x	6.69x	6.45x	5.86x
PBR	0.85x	0.51x	0.62x	0.6x	0.54x	0.54x	0.5x	0.47x
PEG	-	0x	-0x	-0x	0.3x	0.4x	1.74x	0.6x
Capitalization / Revenue	21.4x	14.1x	10.3x	12.8x	9.68x	9.85x	8.28x	8.2x
EV / Revenue	28.4x	19.8x	17.8x	21.4x	16.2x	17.4x	14.8x	14.1x
EV / EBITDA	79.2x	84.1x	79.7x	95.3x	76.2x	38.1x	29.8x	23.9x
EV / EBIT	164x	91.4x	86.2x	104x	78.7x	38.2x	28.4x	23.7x
EV / FCF	-20.9x	-14.8x	-221x	-439x	-61.1x	-132x	-281x	-150x
FCF Yield	-4.78%	-6.76%	-0.45%	-0.23%	-1.64%	-0.76%	-0.36%	-0.66%
Dividend per Share ²	0.126	0.126	0.126	0.079	0.082	0.0869	0.0987	0.1046
Rate of return	1.77%	2.49%	3.25%	2.66%	2.9%	2.86%	3.25%	3.45%
EPS ²	0.66	-0.648	-1.217	0.301	0.381	0.4536	0.4704	0.518
Distribution rate	19.1%	-19.4%	-10.4%	26.2%	21.5%	19.2%	21%	20.2%
Net sales ¹	84.2	91.2	95.4	94.2	117.9	124.3	147.8	149.3
EBITDA ¹	30.2	21.5	21.3	21.2	25.1	56.85	73.69	88.01
EBIT ¹	14.6	19.8	19.7	19.5	24.3	56.61	77.09	88.86
Net income ¹	167.2	-163.9	-307.8	116	154.5	202	187.4	209.4
Net Debt ¹	589.7	527.2	717.5	815.5	770.7	941.1	969	882.4
Reference price ²	7.120	5.070	3.878	2.975	2.830	3.034	3.034	3.034
Nbr of stocks (in thousands)	2,52,991	2,52,842	2,52,981	4,04,795	4,03,410	4,03,410	-	-
Announcement Date	19/05/22	24/05/23	24/05/24	21/05/25	21/05/26	-	-	-

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.($)
GREAT PORTLAND ESTATES PLC	6.69x	17.42x	38.08x	2.86%	163.72Cr
REALTY INCOME CORPORATION	38.72x	15.31x	15.9x	5.38%	5.67TCr
UNIBAIL-RODAMCO-WESTFIELD SE	9.18x	12.56x	15.58x	5.61%	1.63TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.76x	16.2x	23.7x	5.28%	1.4TCr
SEGRO PLC	8.55x	20.39x	22.82x	4.6%	1.29TCr
KLÉPIERRE	9.13x	13.07x	15.69x	5.68%	1.15TCr
FEDERAL REALTY INVESTMENT TRUST	31.81x	11.4x	17.98x	3.71%	1.06TCr
MERLIN PROPERTIES SOCIMI, S.A.	7.81x	22.09x	29.76x	2.87%	1.06TCr
CAPITALAND ASCENDAS REIT	15.81x	12.21x	19.07x	6.18%	955.93Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.75x	7.2x	12.02x	5.62%	893.65Cr
Average	17.42x	14.78x	21.06x	4.78%	1.53TCr
Weighted average by Cap.	23.93x	14.91x	18.46x	5.1%