Company Valuation: Value and Indexed Property Income Trust Plc

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 104.1 87.96 73.06 76.88 76.15 88.71 - -
Change - -15.51% -16.94% 5.23% -0.95% 16.48% - -
Enterprise Value (EV) 1 104.1 87.96 122.4 121.4 122.6 147.1 149.4 149.2
Change - -15.51% 39.1% -0.74% 0.91% 20.03% 1.56% -0.13%
P/E - - - - 16.4x 11.6x 9.61x 9.35x
PBR - - - - - - - -
PEG - - - - - 0.2x 0.5x 3.38x
Capitalization / Revenue 18.4x 10.5x 8.06x 7.71x 8.37x 8.14x 7.52x 7.45x
EV / Revenue 18.4x 10.5x 13.5x 12.2x 13.5x 13.5x 12.7x 12.5x
EV / EBITDA - 12.6x 16.7x 15x 16.7x 16.3x 15.1x 14.9x
EV / EBIT - - 16.7x 15x 16.7x 16.3x 15.1x 14.9x
EV / FCF - - - -12.5x 34.4x - - -
FCF Yield - - - -8% 2.91% - - -
Dividend per Share 2 0.126 0.129 0.132 0.138 0.144 0.1482 0.152 0.1559
Rate of return 5.27% 6.31% 7.71% 7.54% 7.58% 7.11% 7.29% 7.48%
EPS 2 - - - - 0.1157 0.18 0.217 0.223
Distribution rate - - - - 124% 82.3% 70% 69.9%
Net sales 1 5.647 8.358 9.066 9.97 9.102 10.9 11.8 11.9
EBITDA 1 - 6.955 7.309 8.12 7.324 9.05 9.9 10
EBIT 1 - - 7.309 8.12 7.324 9.05 9.9 10
Net income 1 - - - 3.113 4.774 7.6 9.2 9.5
Net Debt 1 - - 49.29 44.56 46.41 58.4 60.7 60.5
Reference price 2 2.390 2.045 1.712 1.830 1.900 2.085 2.085 2.085
Nbr of stocks (in thousands) 43,557 43,012 42,665 42,013 40,081 42,545 - -
Announcement Date 10/06/22 26/06/23 12/06/24 11/06/25 12/06/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.58x13.5x16.25x7.11% 12Cr
Average 11.58x 13.50x 16.25x 7.11% 12Cr
Weighted average by Cap. 11.58x 13.50x 16.25x 7.11%

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. VIN Stock
  4. Valuation Value and Indexed Property Income Trust Plc
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!