Company Valuation: Legal & General Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,657 14,796 14,861 13,399 14,740 15,918 - -
Change - -16.2% 0.44% -9.84% 10% 8% - -
Enterprise Value (EV) 1 6,358 14,796 14,861 4,441 84,100 101,390 104,836 108,292
Change - 132.73% 0.44% -70.12% 1,793.7% 20.56% 3.4% 3.3%
P/E 9.13x 6.84x 34.5x 80.3x 26.9x 7.71x 13x 11.8x
PBR 1.61x - 3.47x 3.77x - 7.66x 7.65x 7.1x
PEG - 0.6x -0.4x -1.3x 0x 0x -0.3x 1.1x
Capitalization / Revenue 0.39x -0.17x - 1.27x 1.3x 1.45x 1.44x 1.42x
EV / Revenue 0.14x -0.17x - 0.42x 7.42x 9.27x 9.46x 9.63x
EV / EBITDA - - - - - - - -
EV / EBIT 2.81x 5.86x 8.92x 2.6x 47.9x 55.8x 54.8x 52.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1845 - 0.2034 0.2136 0.2179 0.2218 0.2252 0.2312
Rate of return 6.2% - 8.1% 9.3% 8.32% 7.56% 7.67% 7.88%
EPS 2 0.3257 0.3649 0.0728 0.0286 0.0974 0.3807 0.2255 0.2489
Distribution rate 56.6% - 279% 747% 224% 58.3% 99.8% 92.9%
Net sales 1 45,450 -89,294 - 10,574 11,339 10,942 11,083 11,245
EBITDA - - - - - - - -
EBIT 1 2,262 2,523 1,667 1,711 1,756 1,815 1,911 2,048
Net income 1 2,050 2,291 457 191 592 2,134 1,238 1,358
Net Debt 1 -11,299 - - -8,958 69,360 85,472 88,918 92,374
Reference price 2 2.975 2.495 2.511 2.298 2.619 2.936 2.936 2.936
Nbr of stocks (in thousands) 5,935,033 5,930,428 5,918,500 5,830,729 5,627,927 5,421,656 - -
Announcement Date 3/9/22 A 3/8/23 A 3/6/24 A 3/12/25 A 3/11/26 A - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.77x9.28x - 7.5% 21.68B
6.95x4.98x - 4.95% 147B
10.79x0.93x - 5.6% 105B
13.2x - - 2.75% 102B
14.23x1.06x1.07x4.04% 78.84B
14.72x - - 3.16% 73.56B
12.75x - - 2.4% 62.04B
17.57x - - 2.9% 59.91B
16.53x3.11x - 2.09% 58.76B
12.55x - - 4.38% 53.32B
Average 12.71x 3.87x 1.07x 3.98% 76.16B
Weighted average by Cap. 12.28x 3.15x 1.07x 3.92%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. LGEN Stock
  4. Valuation Legal & General Plc
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!