Company Valuation: LSL Property Services plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 424.4 257.2 266.9 314.7 267.4 274.4 - -
Change - -39.4% 3.8% 17.9% -15.05% 2.63% - -
Enterprise Value (EV) 1 375.9 217 232 291.4 239.6 239.9 225.4 208.3
Change - -42.26% 6.87% 25.63% -17.79% 0.13% -6.04% -7.58%
P/E 6.93x -4.01x -6.99x 18.1x 16.2x 11.4x 10.5x 9.57x
PBR - - - 3.8x - - - -
PEG - 0x 0.2x -0x -4.54x 0.2x 1.13x 1.03x
Capitalization / Revenue 1.3x 0.8x 1.51x 1.82x 1.46x 1.43x 1.38x 1.34x
EV / Revenue 1.15x 0.67x 1.31x 1.68x 1.31x 1.25x 1.14x 1.02x
EV / EBITDA 6.08x 4.47x 16.7x 9.43x 6.66x 5.78x 5.04x 4.31x
EV / EBIT 7.62x 5.88x 24.8x 10.5x 7.34x 6.63x 5.73x 4.88x
EV / FCF - 10.1x -23.7x 11.8x 13x 10.1x 8.64x 7.26x
FCF Yield - 9.87% -4.21% 8.5% 7.7% 9.92% 11.6% 13.8%
Dividend per Share 2 0.114 0.114 0.114 0.114 0.114 0.114 0.1113 0.1143
Rate of return 2.78% 4.56% 4.42% 3.75% 4.33% 4.15% 4.05% 4.16%
EPS 2 0.592 -0.623 -0.369 0.168 0.162 0.2407 0.263 0.2873
Distribution rate 19.3% -18.3% -30.9% 67.9% 70.4% 47.4% 42.3% 39.8%
Net sales 1 326.8 321.7 176.8 173.2 182.9 192 198.3 204.6
EBITDA 1 61.82 48.52 13.86 30.89 35.99 41.5 44.75 48.3
EBIT 1 49.32 36.89 9.344 27.73 32.62 36.18 39.36 42.69
Net income 1 61.94 -63.92 -38 17.36 17.08 24.57 26.84 29.33
Net Debt 1 -48.46 -40.11 -34.97 -23.31 -27.8 -34.52 -49 -66.09
Reference price 2 4.100 2.500 2.580 3.040 2.630 2.750 2.750 2.750
Nbr of stocks (in thousands) 1,03,500 1,02,863 1,03,462 1,03,526 1,01,660 99,778 - -
Announcement Date 16/03/22 13/04/23 25/04/24 26/03/25 19/03/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.34x1.24x5.73x4.18% 37Cr
24.72x1x12.06x-.--% 4.28TCr
21.61x0.91x8.58x2.24% 1.93TCr
15.42x0.62x10.21x-.--% 1.7TCr
17.8x3.6x11.54x5.59% 1.16TCr
21.72x9.02x18.06x4.33% 1.07TCr
63.76x2.47x9.75x-.--% 761.14Cr
37x1.32x12.85x0.87% 613.84Cr
38.83x1.16x8.88x0.3% 527.89Cr
30.14x11.88x - 1.92% 415.78Cr
Average 28.23x 3.32x 10.85x 1.94% 1.25TCr
Weighted average by Cap. 25.79x 2.34x 11.46x 1.37%

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. LSL Stock
  4. Valuation LSL Property Services plc