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

Intrinsic Value

The intrinsic value of one DLN stock under the Base Case scenario is 2 365.89 GBX. Compared to the current market price of 1 832 GBX, Derwent London PLC is Undervalued by 23%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DLN Intrinsic Value
2 365.89 GBX
Undervaluation 23%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Derwent London PLC

DLN
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for DLN cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Derwent London PLC
LSE:DLN
UK
Real Estate
Market Cap
2.1B GBX
IPO
Jan 10, 1986
UK
Real Estate
Market Cap
2.1B GBX
IPO
Jan 10, 1986
Price
gbxfalse
EPS
ÂŁfalse
Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about DLN?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Derwent London PLC
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Derwent London PLC

Current Assets 232.4m
Cash & Short-Term Investments 20.3m
Receivables 39.1m
Other Current Assets 173m
Non-Current Assets 4.8B
Long-Term Investments 4.5B
PP&E 47.5m
Other Non-Current Assets 201.7m
Efficiency

Free Cash Flow Analysis
Derwent London PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Derwent London PLC

Revenue
276.9m GBP
Cost of Revenue
-78.6m GBP
Gross Profit
198.3m GBP
Operating Expenses
-41.1m GBP
Operating Income
157.2m GBP
Other Expenses
-41.3m GBP
Net Income
115.9m GBP
Fundamental Scores

DLN Profitability Score
Profitability Due Diligence

Derwent London PLC's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
Positive 3-Years Revenue Growth
52/100
Profitability
Score

Derwent London PLC's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

DLN Solvency Score
Solvency Due Diligence

Derwent London PLC's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Average Altman Z-Score
Short-Term Solvency
39/100
Solvency
Score

Derwent London PLC's solvency score is 39/100. 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 2 389.44 GBX with a low forecast of 1 818 GBX and a high forecast of 3 150 GBX.

Lowest
Price Target
1 818 GBX
1% Downside
Average
Price Target
2 389.44 GBX
30% Upside
Highest
Price Target
3 150 GBX
72% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Mar 27, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for DLN is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one DLN stock?

The intrinsic value of one DLN stock under the Base Case scenario is 2 365.89 GBX.

Is DLN stock undervalued or overvalued?

Compared to the current market price of 1 832 GBX, Derwent London PLC is Undervalued by 23%.

Back to Top