Derwent London PLC
LSE:DLN

Watchlist Manager
Derwent London PLC Logo
Derwent London PLC
LSE:DLN
Watchlist
Price: 1 677 GBX 1.64% Market Closed
Market Cap: 1.9B GBX

Relative Value

The Relative Value of one DLN stock under the Base Case scenario is 2 853.05 GBX. Compared to the current market price of 1 677 GBX, Derwent London PLC is Undervalued by 41%.

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
2 853.05 GBX
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
24
Median 3Y
8.8
Median 5Y
10
Industry
3.8
Forward
8.2
vs History
50
vs Industry
30
Median 3Y
-4.2
Median 5Y
8
Industry
16.2
Forward
16.1
vs History
74
vs Industry
9
Median 3Y
24.6
Median 5Y
26
Industry
11.2
vs History
38
vs Industry
24
Median 3Y
4.9
Median 5Y
12.5
Industry
12.8
vs History
95
vs Industry
60
Median 3Y
0.6
Median 5Y
0.7
Industry
0.9
vs History
98
vs Industry
25
Median 3Y
13.3
Median 5Y
14.7
Industry
6.9
Forward
13.9
vs History
98
vs Industry
30
Median 3Y
18.5
Median 5Y
19.5
Industry
12.5
vs History
98
vs Industry
27
Median 3Y
23
Median 5Y
24.2
Industry
15.8
Forward
18.7
vs History
98
vs Industry
34
Median 3Y
23.1
Median 5Y
24.4
Industry
19.1
Forward
19.7
vs History
26
vs Industry
9
Median 3Y
37.4
Median 5Y
36.6
Industry
18.5
vs History
vs Industry
11
Median 3Y
-45.6
Median 5Y
28.7
Industry
20.5
vs History
96
vs Industry
55
Median 3Y
0.7
Median 5Y
0.7
Industry
0.8

Multiples Across Competitors

DLN Competitors Multiples
Derwent London PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Derwent London PLC
LSE:DLN
1.9B GBP 6.8 7.9 20 20.1
US
Boston Properties Inc
NYSE:BXP
11B USD 3.2 -55 14.1 26.5
US
Alexandria Real Estate Equities Inc
NYSE:ARE
8.3B USD 2.6 -19.6 10 27.4
JP
Nippon Building Fund Inc
TSE:8951
1.2T JPY 12 26.5 26.6 35
FR
Covivio SA
PAR:COV
6.1B EUR 4.4 14.6 14.4 17
US
Vornado Realty Trust
NYSE:VNO
6.6B USD 3.6 7.8 17 47.6
US
COPT Defense Properties
NYSE:CDP
6.5B USD 8.7 43.6 39.5 39.5
JP
Japan Real Estate Investment Corp
TSE:8952
931.3B JPY 10.9 24.7 24.4 31.6
AU
Dexus
ASX:DXS
7.7B AUD 8.1 49 31.4 31.4
US
Kilroy Realty Corp
NYSE:KRC
4.6B USD 4.1 14.3 12.9 26.4
JP
Kenedix Office Investment Corp
TSE:8972
712.1B JPY 9.1 21 23.6 29.7