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 2,451 - -
Change - -26.62% -6.35% -10.14% 103.81% -3.49% - -
Enterprise Value (EV) 1 3,260 2,751 2,707 2,581 5,815 5,147 5,118 5,111
Change - -15.6% -1.61% -4.66% 125.31% -11.49% -0.56% -0.12%
P/E 15.4x 50.4x 51.9x 30.1x 14.8x 8.53x 7.6x 7.25x
PBR 1.35x 1x 0.97x 0.91x 1x 0.93x 0.89x 0.87x
PEG - -0.6x -5.71x 0.5x 0x 0.1x 0.6x 1.48x
Capitalization / Revenue 14.8x 10.5x 9.29x 8.11x 11x 7.34x 7.54x 7.38x
EV / Revenue 23.8x 19.4x 18.1x 16.8x 25.3x 15.4x 15.7x 15.4x
EV / EBITDA 25.8x 20.9x 19.5x 18.1x 27.4x 16.7x 17x 16.6x
EV / EBIT 25.8x 20.9x 19.5x 18.1x 27.4x 16.2x 16.6x 16.1x
EV / FCF 302x 64.3x 28.8x 22.5x 46.1x 79.2x 89.8x 426x
FCF Yield 0.33% 1.56% 3.48% 4.44% 2.17% 1.26% 1.11% 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% 7.72% 7.92% 8.14%
EPS 2 0.098 0.022 0.02 0.031 0.066 0.1107 0.1242 0.1304
Distribution rate 63.3% 295% 335% 223% 108% 65.9% 60.2% 59%
Net sales 1 136.7 141.5 149.3 153.6 230 334 325.2 332.2
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 0.9445 0.9445 0.9445
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.($)
8.53x15.41x16.69x7.72% 3.3B
77.27x12.73x34.82x1.34% 169B
155.99x8.55x24.07x2.22% 47.97B
65.42x8.42x14.71x5.63% 15.05B
25.7x17.85x16.16x5.33% 15.34B
93.18x3.93x22.54x1.82% 10.72B
28.03x18.42x19.46x3.72% 9.91B
8.05x15.71x18.28x5.95% 6.75B
30.82x8.68x15.17x5.68% 5.34B
77.9x - - 2.74% 5.22B
Average 57.09x 12.19x 20.21x 4.22% 28.86B
Weighted average by Cap. 82.64x 11.96x 28.95x 2.31%

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