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 1 424.4 257.2 266.9 314.7 267.4 250.7 - -
Change - -39.4% 3.8% 17.9% -15.05% -6.22% - -
Enterprise Value (EV) 1 375.9 217 232 291.4 239.6 216.2 201.7 184.6
Change - -42.26% 6.87% 25.63% -17.79% -9.75% -6.7% -8.47%
P/E 6.93x -4.01x -6.99x 18.1x 16.2x 10.6x 9.7x 8.87x
PBR - - - 3.8x - - - -
PEG - 0x 0.2x -0x -4.54x 0.2x 1.05x 0.96x
Capitalization / Revenue 1.3x 0.8x 1.51x 1.82x 1.46x 1.31x 1.26x 1.23x
EV / Revenue 1.15x 0.67x 1.31x 1.68x 1.31x 1.13x 1.02x 0.9x
EV / EBITDA 6.08x 4.47x 16.7x 9.43x 6.66x 5.21x 4.51x 3.82x
EV / EBIT 7.62x 5.88x 24.8x 10.5x 7.34x 5.98x 5.13x 4.33x
EV / FCF - 10.1x -23.7x 11.8x 13x 9.08x 7.73x 6.43x
FCF Yield - 9.87% -4.21% 8.5% 7.7% 11% 12.9% 15.5%
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% 4.47% 4.37% 4.48%
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 2.550 2.550 2.550
Nbr of stocks (in thousands) 103,500 102,863 103,462 103,526 101,660 98,322 - -
Announcement Date 16/3/22 13/4/23 25/4/24 26/3/25 19/3/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.6x1.13x5.21x4.47% 339M
23.48x0.95x11.43x-.--% 40.69B
18.79x0.85x6.94x2.44% 19.35B
14.43x0.58x9.6x-.--% 15.96B
16.95x3.48x11.37x5.87% 11.11B
20.61x8.53x16.89x4.66% 10.25B
61.73x2.38x9.39x-.--% 7.34B
36.45x1.3x12.7x0.89% 6.05B
35.06x1.09x8.34x0.33% 4.77B
31.08x12.26x - 1.86% 4.29B
Average 26.92x 3.26x 10.21x 2.05% 12.01B
Weighted average by Cap. 24.36x 2.28x 10.70x 1.47%

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!