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 1 424.4 257.2 266.9 314.7 267.4 265.2 - -
Change - -39.4% 3.8% 17.9% -15.05% -0.81% - -
Enterprise Value (EV) 1 375.9 217 232 291.4 239.6 230.7 216.2 199.1
Change - -42.26% 6.87% 25.63% -17.79% -3.72% -6.28% -7.9%
P/E 6.93x -4.01x -6.99x 18.1x 16.2x 11.2x 10.2x 9.36x
PBR - - - 3.8x - - - -
PEG - 0x 0.2x -0x -4.54x 0.2x 1.1x 1.01x
Capitalization / Revenue 1.3x 0.8x 1.51x 1.82x 1.46x 1.38x 1.34x 1.3x
EV / Revenue 1.15x 0.67x 1.31x 1.68x 1.31x 1.2x 1.09x 0.97x
EV / EBITDA 6.08x 4.47x 16.7x 9.43x 6.66x 5.56x 4.83x 4.12x
EV / EBIT 7.62x 5.88x 24.8x 10.5x 7.34x 6.38x 5.49x 4.66x
EV / FCF - 10.1x -23.7x 11.8x 13x 9.69x 8.28x 6.94x
FCF Yield - 9.87% -4.21% 8.5% 7.7% 10.3% 12.1% 14.4%
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% 4.24% 4.14% 4.25%
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 2.690 2.690 2.690
Nbr of stocks (in thousands) 1,03,500 1,02,863 1,03,462 1,03,526 1,01,660 98,583 - -
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.($)
11.18x1.2x5.56x4.24% 36Cr
24.7x0.99x11.97x-.--% 4.28TCr
19.9x0.94x7.84x2.3% 2.05TCr
15.07x0.61x10x-.--% 1.67TCr
17.73x3.66x11.95x5.6% 1.16TCr
21.08x8.82x17.67x4.52% 1.05TCr
65.62x2.54x10.02x-.--% 781.32Cr
38.19x1.35x13.19x0.85% 634.73Cr
37.23x1.14x8.69x0.31% 506.99Cr
31.06x12.25x - 1.86% 428.45Cr
Average 28.18x 3.35x 10.77x 1.97% 1.26TCr
Weighted average by Cap. 25.60x 2.33x 11.28x 1.4%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!