Valuation London Stock Exchange Group Plc

Equities

Real-time Estimate Cboe Europe Other stock markets 06:10:56 17/04/2026 pm IST			5-day change	1st Jan Change
9,636.00 ^GBX	+1.32%		+7.52%	+7.71%

03:45pm	U.S. Natural Gas Prices Fall in Week Ended April 15 Amid Warmer Temperatures, EIA Reports	MT
02:46pm	EUROPE POWER-Rising wind supply weighs on spot price	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	38,591	39,525	50,168	59,840	45,551	47,065	-	-
Change	-	2.42%	26.93%	19.28%	-23.88%	3.32%	-	-
Enterprise Value (EV) ¹	44,320	45,187	56,264	66,294	53,149	55,285	54,126	52,921
Change	-	1.96%	24.51%	17.83%	-19.83%	4.02%	-2.1%	-2.23%
P/E ratio	12x	30.7x	67.2x	88.2x	37.8x	33.6x	27.7x	21.9x
PBR	1.63x	1.52x	2.11x	2.6x	2.31x	2.36x	2.28x	2.24x
PEG	-	-0.5x	-1.7x	-12.06x	0.4x	1.7x	1.3x	0.8x
Capitalization / Revenue	5.67x	5.1x	5.99x	6.76x	4.87x	4.76x	4.46x	4.19x
EV / Revenue	6.51x	5.84x	6.71x	7.48x	5.69x	5.6x	5.13x	4.71x
EV / EBITDA	13.5x	12.7x	14.9x	16x	11.8x	11.3x	10.2x	9.25x
EV / EBIT	17.7x	16.6x	19.7x	20.9x	15.2x	14.4x	12.9x	11.6x
EV / FCF	22.8x	25.5x	30.3x	27.8x	20.2x	21.1x	18.7x	16.4x
FCF Yield	4.38%	3.92%	3.3%	3.6%	4.96%	4.74%	5.34%	6.1%
Dividend per Share ²	0.95	1.07	1.15	1.3	1.5	1.647	1.853	2.076
Rate of return	1.37%	1.5%	1.24%	1.15%	1.68%	1.73%	1.95%	2.18%
EPS ²	5.781	2.325	1.381	1.28	2.37	2.827	3.429	4.35
Distribution rate	16.4%	46%	83.3%	102%	63.3%	58.3%	54%	47.7%
Net sales ¹	6,811	7,743	8,379	8,858	9,346	9,878	10,542	11,230
EBITDA ¹	3,283	3,550	3,777	4,148	4,523	4,899	5,294	5,721
EBIT ¹	2,509	2,728	2,862	3,165	3,506	3,836	4,193	4,572
Net income ¹	3,129	1,302	761	685	1,249	1,341	1,616	1,917
Net Debt ¹	5,729	5,662	6,096	6,454	7,598	8,220	7,061	5,855
Reference price ²	69.30	71.36	92.74	112.85	89.52	95.10	95.10	95.10
Nbr of stocks (in thousands)	5,56,873	5,53,881	5,40,950	5,30,266	5,08,838	4,94,903	-	-
Announcement Date	03/03/22	02/03/23	29/02/24	27/02/25	26/02/26	-	-	-

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.($)
LONDON STOCK EXCHANGE GROUP PLC	33.64x	5.6x	11.29x	1.73%	6.37TCr
INTERCONTINENTAL EXCHANGE, INC.	24.52x	10.19x	15.12x	1.29%	9.28TCr
HONG KONG EXCHANGES AND CLEARING LIMITED	28.13x	16.14x	20.69x	3.15%	6.64TCr
DEUTSCHE BÖRSE AG	21.48x	8.01x	13.49x	1.76%	5.56TCr
NASDAQ, INC.	27.85x	10.18x	17.34x	1.34%	5.05TCr
B3 S.A. - BRASIL, BOLSA, BALCÃO	17.28x	8.73x	12.39x	6.21%	1.99TCr
SINGAPORE EXCHANGE LIMITED	32.09x	14.94x	23.75x	2.11%	1.78TCr
EURONEXT N.V.	21.17x	8.14x	13.09x	2.37%	1.77TCr
TMX GROUP LIMITED	26.38x	8.61x	15.46x	1.81%	1.07TCr
SWISSQUOTE GROUP HOLDING SA	19.39x	-4.34x	-7.49x	1.59%	817.4Cr
Average	25.19x	8.62x	13.51x	2.34%	4.03TCr
Weighted average by Cap.	26.33x	9.85x	15.19x	2.08%