Derwent London PLC
LSE:DLN

Watchlist Manager
Derwent London PLC Logo
Derwent London PLC
LSE:DLN
Watchlist
Price: 1 860 GBX 0.54%
Market Cap: 2.1B GBX
Section:
 

Relative Value

The Relative Value of one DLN stock under the Base Case scenario is 2 820.88 GBX. Compared to the current market price of 1 860 GBX, Derwent London PLC is Undervalued by 34%.

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
2 820.88 GBX
Undervaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

7.5
P/S
P/S
Price to Sales
7.5
vs History
88
vs Industry
24
Median 3Y
8.7
Median 5Y
9.8
Industry
3.9
Forward
9.1
More Details
8.7
P/E
P/E
Price to Earnings
8.7
vs History
41
vs Industry
30
Median 3Y
-4.2
Median 5Y
8
Industry
16.4
Forward
17.9
More Details
26.1
P/OCF
P/OCF
Price to OCF
26.1
vs History
49
vs Industry
9
Median 3Y
24.7
Median 5Y
26
Industry
11.3
More Details
24.3
P/FCFE
P/FCFE
Price to FCFE
24.3
vs History
31
vs Industry
24
Median 3Y
22.2
Median 5Y
16.5
Industry
12.9
More Details
0.6
P/B
P/B
Price to Book Value
0.6
vs History
79
vs Industry
60
Median 3Y
0.6
Median 5Y
0.7
Industry
0.9
More Details
12.2
EV/S
EV/S
Enterprise Value to Sales
12.2
vs History
88
vs Industry
25
Median 3Y
13.2
Median 5Y
14.6
Industry
6.9
Forward
14.8
More Details
17.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
17.2
vs History
87
vs Industry
30
Median 3Y
18.5
Median 5Y
19.4
Industry
12.5
More Details
21.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
21.3
vs History
88
vs Industry
27
Median 3Y
23
Median 5Y
24
Industry
15.9
Forward
19.9
More Details
21.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
21.4
vs History
88
vs Industry
34
Median 3Y
23.1
Median 5Y
24
Industry
19.3
Forward
21
More Details
42.4
EV/OCF
EV/OCF
Enterprise Value to OCF
42.4
vs History
14
vs Industry
9
Median 3Y
38
Median 5Y
36.6
Industry
18.7
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
11
Median 3Y
-46
Median 5Y
-28.2
Industry
21
More Details
0.6
EV/IC
EV/IC
Enterprise Value to IC
0.6
vs History
84
vs Industry
55
Median 3Y
0.7
Median 5Y
0.7
Industry
0.8
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
2.1B GBP 7.5 8.7 21.3 21.4
US
Boston Properties Inc
NYSE:BXP
10.8B USD 3.1 -53.7 13.9 26.3
US
Alexandria Real Estate Equities Inc
NYSE:ARE
9.2B USD 2.9 -21.8 10.4 28.6
JP
Nippon Building Fund Inc
TSE:8951
1.2T JPY 11.9 26.3 26.5 34.9
FR
Covivio SA
PAR:COV
6B EUR 4.3 14.3 14.3 16.9
US
Vornado Realty Trust
NYSE:VNO
6.6B USD 3.7 7.9 17.1 47.8
US
COPT Defense Properties
NYSE:CDP
6.6B USD 8.8 44.2 39.8 39.8
JP
Japan Real Estate Investment Corp
TSE:8952
920.6B JPY 11 25.1 25.1 32.8
AU
Dexus
ASX:DXS
7.5B AUD 7.9 47.7 30.9 30.9
US
Kilroy Realty Corp
NYSE:KRC
4.7B USD 4.2 14.6 13 26.6
JP
Kenedix Office Investment Corp
TSE:8972
716.2B JPY 9.1 21.2 23 29
P/E Multiple
Earnings Growth PEG
UK
Derwent London PLC
LSE:DLN
Average P/E: 23.3
8.7
2%
4.4
US
Boston Properties Inc
NYSE:BXP
Negative Multiple: -53.7
203%
N/A
US
Alexandria Real Estate Equities Inc
NYSE:ARE
Negative Multiple: -21.8
-53%
N/A
JP
Nippon Building Fund Inc
TSE:8951
26.3
1%
26.3
FR
Covivio SA
PAR:COV
14.3
101%
0.1
US
Vornado Realty Trust
NYSE:VNO
7.9
-11%
N/A
US
COPT Defense Properties
NYSE:CDP
44.2
5%
8.8
JP
Japan Real Estate Investment Corp
TSE:8952
25.1
1%
25.1
AU
Dexus
ASX:DXS
47.7
64%
0.7
US
Kilroy Realty Corp
NYSE:KRC
14.6
-37%
N/A
JP
Kenedix Office Investment Corp
TSE:8972
21.2
N/A N/A

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
Back to Top
ALPHA SPREAD
Follow us
Join more than 308,900+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.