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 1 424.4 257.2 266.9 314.7 267.4 257.6 - -
Change - -39.4% 3.8% 17.9% -15.05% -3.65% - -
Enterprise Value (EV) 1 375.9 217 232 291.4 239.6 226.8 215.8 202.7
Change - -42.26% 6.87% 25.63% -17.79% -5.33% -4.86% -6.05%
P/E 6.93x -4.01x -6.99x 18.1x 16.2x 11x 10.1x 9.19x
PBR - - - 3.8x - - - -
PEG - 0x 0.2x -0x -4.54x 0.2x 1.11x 0.98x
Capitalization / Revenue 1.3x 0.8x 1.51x 1.82x 1.46x 1.36x 1.33x 1.29x
EV / Revenue 1.15x 0.67x 1.31x 1.68x 1.31x 1.19x 1.11x 1.01x
EV / EBITDA 6.08x 4.47x 16.7x 9.43x 6.66x 5.89x 5.31x 4.68x
EV / EBIT 7.62x 5.88x 24.8x 10.5x 7.34x 6.79x 6.08x 5.3x
EV / FCF - 10.1x -23.7x 11.8x 13x 11.1x 9.55x 8.34x
FCF Yield - 9.87% -4.21% 8.5% 7.7% 8.99% 10.5% 12%
Dividend per Share 2 0.114 0.114 0.114 0.114 0.114 0.114 0.111 0.1143
Rate of return 2.78% 4.56% 4.42% 3.75% 4.33% 4.35% 4.24% 4.36%
EPS 2 0.592 -0.623 -0.369 0.168 0.162 0.239 0.2607 0.285
Distribution rate 19.3% -18.3% -30.9% 67.9% 70.4% 47.7% 42.6% 40.1%
Net sales 1 326.8 321.7 176.8 173.2 182.9 189.8 194.3 199.7
EBITDA 1 61.82 48.52 13.86 30.89 35.99 38.5 40.65 43.3
EBIT 1 49.32 36.89 9.344 27.73 32.62 33.4 35.47 38.25
Net income 1 61.94 -63.92 -38 17.36 17.08 24.17 26.38 28.91
Net Debt 1 -48.46 -40.11 -34.97 -23.31 -27.8 -30.81 -41.84 -54.9
Reference price 2 4.100 2.500 2.580 3.040 2.630 2.620 2.620 2.620
Nbr of stocks (in thousands) 1,03,500 1,02,863 1,03,462 1,03,526 1,01,660 98,322 - -
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.($)
10.8x1.17x5.79x4.42% 34Cr
21.78x0.89x10.68x-.--% 3.77TCr
18.83x0.86x7.11x2.44% 1.94TCr
13.02x0.5x8.24x-.--% 1.45TCr
16.92x3.46x11.31x5.88% 1.11TCr
20.77x8.58x16.97x4.62% 1.02TCr
52.3x1.99x7.87x-.--% 620.44Cr
34.24x1.23x12.06x0.92% 566.6Cr
33.83x1.06x8.14x0.34% 459.9Cr
29.81x11.75x - 1.94% 411.25Cr
Average 25.23x 3.15x 9.80x 2.06% 1.14TCr
Weighted average by Cap. 22.63x 2.25x 10.17x 1.55%

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