First Time Loading...

Derwent London PLC
LSE:DLN

Watchlist Manager
Derwent London PLC Logo
Derwent London PLC
LSE:DLN
Watchlist
Price: 2 168 GBX 0.93%
Updated: Mar 29, 2024

Intrinsic Value

Derwent London Plc is a holding company, which engages in the provision of real estate investment trust business. [ Read More ]

The intrinsic value of one DLN stock under the Base Case scenario is 2 671.42 GBX. Compared to the current market price of 2 168 GBX, Derwent London PLC is Undervalued by 19%.

Key Points:
DLN Intrinsic Value
Base Case
2 671.42 GBX
Undervaluation 19%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Derwent London PLC

Backtest DLN Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling DLN stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

How can I assist you today?

Provide an overview
of Derwent London PLC's business.

What risks and challenges
does Derwent London PLC face in the near future?

Summarize the latest earnings report
of Derwent London PLC.

Provide P/E
for Derwent London PLC and its competitors.

Financials

Balance Sheet Decomposition
Derwent London PLC

Current Assets 200.8m
Cash & Short-Term Investments 39.1m
Receivables 43m
Other Current Assets 118.7m
Non-Current Assets 5.1B
Long-Term Investments 4.9B
PP&E 51.4m
Other Non-Current Assets 203.1m
Current Liabilities 184.5m
Accounts Payable 10.2m
Accrued Liabilities 39.9m
Other Current Liabilities 134.4m
Non-Current Liabilities 1.3B
Long-Term Debt 1.3B
Other Non-Current Liabilities 200k
Efficiency

Earnings Waterfall
Derwent London PLC

Revenue
265.9m GBP
Cost of Revenue
-75.4m GBP
Gross Profit
190.5m GBP
Operating Expenses
-39.1m GBP
Operating Income
151.4m GBP
Other Expenses
-627.8m GBP
Net Income
-476.4m GBP

Free Cash Flow Analysis
Derwent London PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

DLN Profitability Score
Profitability Due Diligence

Derwent London PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
Positive 1-Year Revenue Growth
50/100
Profitability
Score

Derwent London PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

DLN Solvency Score
Solvency Due Diligence

Derwent London PLC's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Average Altman Z-Score
45/100
Solvency
Score

Derwent London PLC's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DLN Price Targets Summary
Derwent London PLC

Wall Street analysts forecast DLN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DLN is 2 414.12 GBX with a low forecast of 1 467.53 GBX and a high forecast of 2 835 GBX.

Lowest
Price Target
1 467.53 GBX
32% Downside
Average
Price Target
2 414.12 GBX
11% Upside
Highest
Price Target
2 835 GBX
31% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

DLN Price
Derwent London PLC

1M 1M
+13%
6M 6M
+13%
1Y 1Y
-2%
3Y 3Y
-28%
5Y 5Y
-24%
10Y 10Y
+2%
Annual Price Range
2 168
52w Low
1 779
52w High
2 402
Price Metrics
Average Annual Return -1.94%
Standard Deviation of Annual Returns 26.67%
Max Drawdown -54%
Shares Statistics
Market Capitalization 2.4B GBX
Shares Outstanding 112 291 000
Percentage of Shares Shorted 64%

DLN Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Derwent London PLC Logo
Derwent London PLC

Country

United Kingdom

Industry

Real Estate

Market Cap

2.4B GBP

Dividend Yield

3.7%

Description

Derwent London Plc is a holding company, which engages in the provision of real estate investment trust business. The firm owns and manages a portfolio of approximately 5.7 million square feet of commercial real estate, predominantly in central London. The firm's property portfolio includes investment property, owner-occupied property and trading property. The firm's properties are located in London (West End central, West End borders/other and City borders), with the remainder in Scotland (Provincial). The firm's subsidiaries include Asta Commercial Limited, BBR (Commercial) Limited, Caledonian Properties Limited, Caledonian Property Estates Limited, Caledonian Property Investments Limited, Carlton Construction & Development Company Limited, Central London Commercial Estates Limited, Charlotte Apartments Limited and Kensington Commercial Property Investments Limited.

Contact

London
25 Savile Row
+442076593000.0
https://www.derwentlondon.com/

IPO

1986-01-10

Employees

140

Officers

CEO & Director
Mr. Paul Malcolm Williams
CFO & Executive Director
Mr. Damian Mark Alan Wisniewski
Executive Director
Ms. Emily Prideaux
Head of Investment
Mr. Giles Sheehan
Head of Digital Innovation & Technology
Mr. Matt Cook
Head of Investor Relations & Strategic Planning
Mr. Robert Andrew Duncan
Show More
Head of Marketing
Ms. Lesley Bufton
Head of Human Resources
Ms. Katy Levine
Head of Sustainability
Mr. John Davies
Show Less

See Also

Discover More
What is the Intrinsic Value of one DLN stock?

The intrinsic value of one DLN stock under the Base Case scenario is 2 671.42 GBX.

Is DLN stock undervalued or overvalued?

Compared to the current market price of 2 168 GBX, Derwent London PLC is Undervalued by 19%.