First Time Loading...

Derwent London PLC
LSE:DLN

Watchlist Manager
Derwent London PLC Logo
Derwent London PLC
LSE:DLN
Watchlist
Price: 2 042 GBX 2.51% Market Closed
Updated: Apr 28, 2024
Section:
 

Relative Value

The Relative Value of one DLN stock under the Base Case scenario is 3 221.71 GBX. Compared to the current market price of 2 042 GBX, Derwent London PLC is Undervalued by 37%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DLN Relative Value
Base Case
3 221.71 GBX
Undervaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

8.6
P/S
P/S
Price to Sales
8.6
vs History
93
vs Industry
20
Median 3Y
11.4
Median 5Y
13
Industry
3.6
Forward
10.3
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
41
Median 3Y
-3.7
Median 5Y
11.5
Industry
15.9
Forward
18.6
More Details
23.6
P/OCF
P/OCF
Price to OCF
23.6
vs History
80
vs Industry
12
Median 3Y
25.1
Median 5Y
27.6
Industry
10
More Details
16.1
P/FCFE
P/FCFE
Price to FCFE
16.1
vs History
53
vs Industry
23
Median 3Y
18.6
Median 5Y
16.5
Industry
12.1
More Details
0.6
P/B
P/B
Price to Book Value
0.6
vs History
87
vs Industry
60
Median 3Y
0.7
Median 5Y
0.7
Industry
0.8
More Details
13.3
EV/S
EV/S
Enterprise Value to Sales
13.3
vs History
95
vs Industry
20
Median 3Y
16.2
Median 5Y
17
Industry
6.7
Forward
15.9
More Details
18.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
18.6
vs History
93
vs Industry
23
Median 3Y
20.7
Median 5Y
22.4
Industry
11.6
More Details
23.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
23.3
vs History
92
vs Industry
20
Median 3Y
25.6
Median 5Y
28.1
Industry
15.6
Forward
21.7
More Details
23.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
23.4
vs History
92
vs Industry
29
Median 3Y
25.7
Median 5Y
28.1
Industry
18.6
Forward
22
More Details
36.6
EV/OCF
EV/OCF
Enterprise Value to OCF
36.6
vs History
53
vs Industry
13
Median 3Y
34.9
Median 5Y
36.2
Industry
17.1
More Details
36.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
36.8
vs History
53
vs Industry
16
Median 3Y
35.5
Median 5Y
36.8
Industry
18.9
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
87
vs Industry
51
Median 3Y
0.7
Median 5Y
0.8
Industry
0.7
More Details

Multiples Across Competitors

DLN Competitors Multiples
Derwent London PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Derwent London PLC
LSE:DLN
2.3B GBP 8.6 -4.8 23.3 23.4
US
Alexandria Real Estate Equities Inc
NYSE:ARE
20B USD 6.6 108.6 16 36.7
US
Boston Properties Inc
NYSE:BXP
9.7B USD 2.9 50.8 13 23.5
JP
Nippon Building Fund Inc
TSE:8951
1T JPY 10.8 26.3 27 37.4
US
Vornado Realty Trust
NYSE:VNO
5.1B USD 2.8 116.8 16.3 41.5
FR
Covivio SA
PAR:COV
4.7B EUR 5.4 -3.3 16.7 18
AU
Dexus
ASX:DXS
7.6B AUD 8.7 -5.5 30.8 30.8
JP
Japan Real Estate Investment Corp
TSE:8952
764.1B JPY 10.1 23 23.8 32.3
JP
Kenedix Office Investment Corp
TSE:8972
634.7B JPY 18.7 46.1 37.8 50.2
US
Kilroy Realty Corp
NYSE:KRC
3.9B USD 3.4 18.4 12.1 25.2
US
Cousins Properties Inc
NYSE:CUZ
3.5B USD 4.3 41.8 11 29.5

See Also

Summary
DLN intrinsic value, competitors valuation, and company profile.
DCF Valuation
DLN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DLN stock valuation using valuation multiples.
Wall Street Estimates
DLN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DLN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.