Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 0.5x - 0.6x | 0.6x |
| Historical Pb Multiple | 0.5x - 0.8x | 0.6x |
| Fair Value | £4.15 - £4.59 | £4.37 |
| Upside | -0.9% - 9.6% | 4.4% |
| Benchmarks | - | Full Ticker |
| Helical plc | - | LSE:HLCL |
| Great Portland Estates Plc | - | LSE:GPE |
| Derwent London Plc | - | LSE:DLN |
| Regional REIT Limited | - | LSE:RGL |
| Big Yellow Group Plc | - | LSE:BYG |
| Workspace Group Plc | - | LSE:WKP |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| HLCL | GPE | DLN | RGL | BYG | WKP | |||
| LSE:HLCL | LSE:GPE | LSE:DLN | LSE:RGL | LSE:BYG | LSE:WKP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -6.3% | 17.5% | -16.4% | NM- | 16.9% | -40.4% | ||
| 3Y CAGR | -32.0% | -11.5% | -22.8% | NM- | -33.8% | -64.8% | ||
| Latest Twelve Months | 114.7% | 137.7% | 166.0% | 41.4% | -15.8% | 102.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -64.9% | -90.6% | -30.4% | -32.8% | 165.1% | -40.7% | ||
| Prior Fiscal Year | -501.6% | -292.6% | -177.8% | -73.4% | 120.1% | -104.4% | ||
| Latest Fiscal Year | 83.9% | 114.3% | 41.5% | -43.5% | 98.7% | 2.9% | ||
| Latest Twelve Months | 83.9% | 114.3% | 85.1% | -43.5% | 98.7% | 2.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -5.3% | -4.7% | -2.2% | -8.4% | 15.4% | -3.9% | ||
| Prior Fiscal Year | -37.6% | -17.6% | -12.6% | -19.0% | 10.4% | -11.5% | ||
| Latest Twelve Months | 6.8% | 6.5% | 6.8% | -12.0% | 8.1% | 0.4% | ||
| Next Fiscal Year | 1.6% | 1.6% | 3.1% | 6.3% | 4.5% | 4.1% | ||
| Two Fiscal Years Forward | 1.8% | 2.2% | 3.2% | 6.7% | 4.7% | 4.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 8.2x | 12.5x | 6.9x | 2.2x | 8.8x | 4.3x | ||
| Price / LTM EPS | 9.8x | 10.9x | 8.1x | -5.1x | 8.9x | 147.0x | ||
| Price / Book | 0.6x | 0.6x | 0.5x | 0.6x | 0.7x | 0.5x | ||
| Price / Fwd Book | 0.6x | 0.6x | 0.5x | 0.6x | 0.7x | 0.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.6x | 0.7x | |||||
| Historical P/B Ratio | 0.5x | 0.6x | 0.8x | |||||
| Selected P/B Multiple | 0.5x | 0.6x | 0.6x | |||||
| (x) Book Value | 1,502 | 1,502 | 1,502 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HLCL | GPE | DLN | RGL | BYG | WKP | |
| Value of Common Equity | 273 | 1,287 | 1,954 | 202 | 1,814 | 805 | |
| (/) Shares Outstanding | 123.3 | 403.3 | 112.3 | 162.1 | 195.9 | 192.3 | |
| Implied Stock Price | 2.21 | 3.19 | 17.40 | 1.25 | 9.26 | 4.19 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.21 | 3.19 | 17.40 | 1.25 | 9.26 | 4.19 | |
| Trading Currency | GBP | GBP | GBP | GBP | GBP | GBP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |