Valuation Primary Health Properties PLC

Stocks

Market Closed - London S.E. 03:35:11 28/10/26 am AEDT			5-day change	1st Jan Change
93.05 ^GBX	+0.92%		+2.53%	-4.95%

27/10	Primary Health Boosts Property JV with Universities Superannuation Scheme to GBP400 Million	MT
27/10	Primary Health Properties ups size of joint venture with USS	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,018	1,481	1,387	1,246	2,540	2,415	-	-
Change	-	-26.62%	-6.35%	-10.14%	103.81%	-4.92%	-	-
Enterprise Value (EV) ¹	3,260	2,751	2,707	2,581	5,815	5,250	5,204	5,216
Change	-	-15.6%	-1.61%	-4.66%	125.31%	-9.7%	-0.88%	0.22%
P/E	15.4x	50.4x	51.9x	30.1x	14.8x	11.5x	9.21x	8.81x
PBR	1.35x	1x	0.97x	0.91x	1x	0.87x	0.83x	0.81x
PEG	-	-0.6x	-5.71x	0.5x	0x	0.5x	0.4x	1.97x
Capitalization / Revenue	14.8x	10.5x	9.29x	8.11x	11x	7.04x	7.25x	7.03x
EV / Revenue	23.8x	19.4x	18.1x	16.8x	25.3x	15.3x	15.6x	15.2x
EV / EBITDA	25.8x	20.9x	19.5x	18.1x	27.4x	16.8x	17.2x	16.8x
EV / EBIT	25.8x	20.9x	19.5x	18.1x	27.4x	16.6x	17x	16.4x
EV / FCF	302x	64.3x	28.8x	22.5x	46.1x	77.8x	91.3x	401x
FCF Yield	0.33%	1.56%	3.48%	4.44%	2.17%	1.29%	1.1%	0.25%
Dividend per Share ²	0.062	0.065	0.067	0.069	0.071	0.0729	0.0748	0.0767
Rate of return	4.1%	5.87%	6.45%	7.4%	7.25%	7.83%	8.03%	8.24%
EPS ²	0.098	0.022	0.02	0.031	0.066	0.0807	0.101	0.1056
Distribution rate	63.3%	295%	335%	223%	108%	90.3%	74%	72.6%
Net sales ¹	136.7	141.5	149.3	153.6	230	343	333	343.4
EBITDA ¹	126.2	131.9	138.8	142.7	212	313.1	303.2	310.9
EBIT ¹	126.2	131.9	138.8	142.7	212	316.6	305.8	317.7
Net income ¹	140.1	56.3	27.3	41.4	119	223.5	285.2	301.4
Net Debt ¹	1,242	1,270	1,320	1,335	3,275	2,836	2,790	2,801
Reference price ²	1.5140	1.1080	1.0380	0.9330	0.9790	0.9305	0.9305	0.9305
Nbr of stocks (in thousands)	1,332,888	1,336,494	1,335,965	1,335,564	2,594,160	2,595,149	-	-
Announcement Date	16/2/22	22/2/23	28/2/24	28/2/25	17/3/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PRIMARY HEALTH PROPERTIES PLC	11.53x	15.31x	16.77x	7.83%	3.21B
WELLTOWER INC.	78.26x	12.34x	32.3x	1.39%	166B
EQUINIX, INC.	58.26x	11.69x	22.77x	2.07%	98.61B
AMERICAN TOWER CORPORATION	26.57x	10.98x	16.7x	3.89%	85.66B
DIGITAL REALTY TRUST, INC.	61.94x	12.03x	22.3x	2.74%	66.41B
PUBLIC STORAGE	33.31x	14.01x	19.73x	3.85%	58.38B
VENTAS, INC.	150.93x	7.89x	21.69x	2.5%	42.75B
CROWN CASTLE INC.	45.6x	13.69x	20.35x	4.84%	37.43B
IRON MOUNTAIN INCORPORATED	62.44x	6.48x	17.43x	3.05%	34.34B
EXTRA SPACE STORAGE INC.	30.95x	14.66x	17.85x	4.51%	30.54B
Average	55.98x	11.91x	20.79x	3.67%	62.33B
Weighted average by Cap.	61.53x	11.76x	23.35x	2.77%