Derwent London PLC
LSE:DLN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (22.8), the stock would be worth GBX1 971.98 (11% upside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 20.6 | GBX1 784 |
0%
|
| 3-Year Average | 22.8 | GBX1 971.98 |
+11%
|
| 5-Year Average | 23.9 | GBX2 073.41 |
+16%
|
| Industry Average | 0.1 | GBX6.89 |
-100%
|
| Country Average | 0 | GBX2.54 |
-100%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
GBX3.3B
|
/ |
Jan 2026
£160.5m
|
= |
|
|
GBX3.3B
|
/ |
Dec 2026
£164.8m
|
= |
|
|
GBX3.3B
|
/ |
Dec 2027
£167.2m
|
= |
|
|
GBX3.3B
|
/ |
Dec 2028
£167m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| UK |
|
Derwent London PLC
LSE:DLN
|
2B GBP | 20.6 | 12.4 | |
| US |
|
Boston Properties Inc
NYSE:BXP
|
9.2B USD | 24.4 | 33.5 | |
| US |
|
Alexandria Real Estate Equities Inc
NYSE:ARE
|
8.3B USD | 30.1 | -5.8 | |
| FR |
|
Covivio SA
PAR:COV
|
6.7B EUR | 18.3 | 8.7 | |
| JP |
|
Nippon Building Fund Inc
TSE:8951
|
1.2T JPY | 37.1 | 27.6 | |
| US |
|
COPT Defense Properties
NYSE:CDP
|
7.2B USD | 42.3 | 47.8 | |
| US |
|
Vornado Realty Trust
NYSE:VNO
|
5.6B USD | 45.2 | 6.6 | |
| JP |
|
Japan Real Estate Investment Corp
TSE:8952
|
865.1B JPY | 31.9 | 23.6 | |
| AU |
|
Dexus
ASX:DXS
|
6.6B AUD | 35.2 | 12.8 | |
| SG |
|
Keppel REIT
SGX:K71U
|
4.6B | 0 | 0 | |
| JP |
|
Kenedix Office Investment Corp
TSE:8972
|
676.6B JPY | 28 | 20 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0 |
| Median | 0 |
| 70th Percentile | 0.1 |
| Max | 1 015 |
Other Multiples
Derwent London PLC
Glance View
In the bustling heart of London, Derwent London PLC stands as a prominent player in the real estate landscape, with a legacy and strategy deeply entwined with the city’s ever-evolving architectural and cultural fabric. Founded in the mid-20th century, the company has established itself as a creative force in property development, known for transforming overlooked and undervalued urban spaces into vibrant commercial properties. Their approach is not just about erecting structures but revitalizing neighborhoods, often focusing on areas that brim with potential yet require innovative touches to unlock value. By retaining ownership and managing their properties, Derwent London capitalizes on long-term growth, ensuring they maintain a dynamic portfolio that adapts to the changing needs of London’s business environment. The company's financial engine hums through a combination of strategic leasing and thought-out development projects. By targeting tech startups, media companies, and other creative industries, Derwent London curates a tenant mix that thrives in flexible, modern workspaces. This focus allows them to command premium rental yields and maintain low vacancy rates. With sustainability at the forefront, their developments are increasingly green and energy-efficient, catering to the modern tenants' growing demand for responsible business practices. By reinvesting funds back into new projects and property enhancements, Derwent London nurtures a cycle of continuous growth, securing its position not only as a landlord but as a key architect of the capital's commercial landscape.