Derwent London PLC
LSE:DLN

Watchlist Manager
Derwent London PLC Logo
Derwent London PLC
LSE:DLN
Watchlist
Price: 1 832 GBX 0.66%
Market Cap: 2.1B GBX
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one DLN stock under the Base Case scenario is 3 119.08 GBX. Compared to the current market price of 1 832 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
3 119.08 GBX
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

7.5
P/S
P/S
Price to Sales
7.5
vs History
98
vs Industry
24
Median 3Y
9.6
Median 5Y
11.4
Industry
3.6
Forward
8.8
More Details
17.8
P/E
P/E
Price to Earnings
17.8
vs History
23
vs Industry
30
Median 3Y
-4.2
Median 5Y
9.1
Industry
16.4
Forward
16.9
More Details
32
P/OCF
P/OCF
Price to OCF
32
vs History
22
vs Industry
9
Median 3Y
24.6
Median 5Y
26.9
Industry
11
More Details
13.7
P/FCFE
P/FCFE
Price to FCFE
13.7
vs History
69
vs Industry
24
Median 3Y
18.4
Median 5Y
17.6
Industry
12.9
More Details
0.6
P/B
P/B
Price to Book Value
0.6
vs History
84
vs Industry
60
Median 3Y
0.7
Median 5Y
0.7
Industry
0.8
More Details
11.4
EV/S
EV/S
Enterprise Value to Sales
11.4
vs History
98
vs Industry
25
Median 3Y
14.2
Median 5Y
16.1
Industry
6.5
Forward
13.4
More Details
15.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
15.9
vs History
98
vs Industry
30
Median 3Y
19.3
Median 5Y
20.7
Industry
11.8
More Details
19.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
19.9
vs History
98
vs Industry
27
Median 3Y
23.7
Median 5Y
25.7
Industry
15.6
Forward
18.3
More Details
20
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
20
vs History
98
vs Industry
34
Median 3Y
23.9
Median 5Y
25.7
Industry
18.8
Forward
19.3
More Details
48.8
EV/OCF
EV/OCF
Enterprise Value to OCF
48.8
vs History
9
vs Industry
9
Median 3Y
35.9
Median 5Y
36.6
Industry
18.5
More Details
50
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
50
vs History
9
vs Industry
11
Median 3Y
36.1
Median 5Y
36.9
Industry
20
More Details
0.6
EV/IC
EV/IC
Enterprise Value to IC
0.6
vs History
92
vs Industry
55
Median 3Y
0.7
Median 5Y
0.7
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
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Derwent London PLC
LSE:DLN
2.1B GBP 7.5 17.8 19.9 20
US
Alexandria Real Estate Equities Inc
NYSE:ARE
16.6B USD 5.1 53.5 13.1 29.6
US
Boston Properties Inc
NYSE:BXP
10.9B USD 3.2 763.8 13.7 25.7
US
Vornado Realty Trust
NYSE:VNO
7.4B USD 4.1 892.5 20.7 59.3
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 10.9 23.8 24.9 33
FR
Covivio SA
PAR:COV
5.7B EUR 4.4 83.6 15.8 18.1
US
COPT Defense Properties
NYSE:CDP
6.1B USD 8 43.7 39.4 39.4
JP
Japan Real Estate Investment Corp
TSE:8952
803.2B JPY 9.6 21.4 21.9 28.6
US
Cousins Properties Inc
NYSE:CUZ
5B USD 5.9 109.2 15.1 47.2
AU
Dexus
ASX:DXS
7.7B AUD 9 -7.9 32.6 32.6
US
SL Green Realty Corp
NYSE:SLG
4.2B USD 4.7 811.1 21.9 55.7

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 241,700+ 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.