Company Valuation: Primary Health Properties PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,018 1,481 1,387 1,246 2,540 2,503 - -
Change - -26.62% -6.35% -10.14% 103.81% -1.44% - -
Enterprise Value (EV) 1 3,260 2,751 2,707 2,581 5,815 5,199 5,170 5,163
Change - -15.6% -1.61% -4.66% 125.31% -10.59% -0.55% -0.12%
P/E 15.4x 50.4x 51.9x 30.1x 14.8x 8.22x 7.48x 7.4x
PBR 1.35x 1x 0.97x 0.91x 1x 0.95x 0.91x 0.89x
PEG - -0.6x -5.71x 0.5x 0x 0.1x 0.76x 6.58x
Capitalization / Revenue 14.8x 10.5x 9.29x 8.11x 11x 7.49x 7.7x 7.54x
EV / Revenue 23.8x 19.4x 18.1x 16.8x 25.3x 15.6x 15.9x 15.6x
EV / EBITDA 25.8x 20.9x 19.5x 18.1x 27.4x 16.9x 17.2x 16.7x
EV / EBIT 25.8x 20.9x 19.5x 18.1x 27.4x 16.4x 16.8x 16.2x
EV / FCF 302x 64.3x 28.8x 22.5x 46.1x 80x 90.7x 430x
FCF Yield 0.33% 1.56% 3.48% 4.44% 2.17% 1.25% 1.1% 0.23%
Dividend per Share 2 0.062 0.065 0.067 0.069 0.071 0.073 0.0748 0.0769
Rate of return 4.1% 5.87% 6.45% 7.4% 7.25% 7.56% 7.76% 7.97%
EPS 2 0.098 0.022 0.02 0.031 0.066 0.1173 0.1289 0.1304
Distribution rate 63.3% 295% 335% 223% 108% 62.2% 58.1% 59%
Net sales 1 136.7 141.5 149.3 153.6 230 334 325.2 332
EBITDA 1 126.2 131.9 138.8 142.7 212 308.3 301.4 308.7
EBIT 1 126.2 131.9 138.8 142.7 212 317.8 307.7 318.4
Net income 1 140.1 56.3 27.3 41.4 119 242.9 283.7 286.1
Net Debt 1 1,242 1,270 1,320 1,335 3,275 2,696 2,667 2,660
Reference price 2 1.5140 1.1080 1.0380 0.9330 0.9790 0.9645 0.9645 0.9645
Nbr of stocks (in thousands) 1,332,888 1,336,494 1,335,965 1,335,564 2,594,160 2,595,149 - -
Announcement Date 2/16/22 A 2/22/23 A 2/28/24 A 2/28/25 A 3/17/26 A - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.22x15.57x16.86x7.56% 3.36B
77.66x12.79x35.68x1.33% 170B
151.27x8.45x23.47x2.26% 47.15B
66.11x8.47x14.8x5.57% 15.21B
25.58x17.6x15.94x5.34% 15.08B
93.4x3.94x22.59x1.82% 10.74B
27.83x18.3x19.34x3.74% 9.84B
-764.02x10.22x16.88x4.46% 7.46B
8.14x15.8x18.39x5.88% 6.83B
31.04x8.73x15.24x5.64% 5.38B
Average -27.48x 11.99x 19.92x 4.36% 29.09B
Weighted average by Cap. 60.30x 11.93x 29.06x 2.35%

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. PHP Stock
  4. Valuation Primary Health Properties PLC