Company Valuation: RELX PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 46,327 43,690 58,515 67,352 54,936 45,537 - -
Change - -5.69% 33.93% 15.1% -18.44% -17.11% - -
Enterprise Value (EV) 1 52,381 50,294 64,961 73,915 62,137 53,907 53,858 53,806
Change - -3.98% 29.16% 13.78% -15.94% -13.24% -0.09% -0.1%
P/E 31.5x 27x 33.2x 35.2x 27x 20.5x 18.2x 16.2x
PBR 14.3x 11.6x 16.9x 19.3x 23.2x 35.1x 28.8x 27.9x
PEG - 2.5x 3.2x 3.5x 3.13x 1.5x 1.5x 1.3x
Capitalization / Revenue 6.4x 5.11x 6.39x 7.14x 5.73x 4.52x 4.24x 3.95x
EV / Revenue 7.23x 5.88x 7.09x 7.83x 6.48x 5.35x 5.01x 4.66x
EV / EBITDA 19.9x 16.2x 18.7x 19.8x 16.2x 13.1x 12.2x 11.4x
EV / EBIT 23.7x 18.7x 21.4x 23.1x 18.6x 14.9x 13.9x 12.8x
EV / FCF 27.5x 25.6x 32.8x 34.8x 26.9x 21.8x 19.6x 18.1x
FCF Yield 3.64% 3.91% 3.05% 2.87% 3.72% 4.58% 5.1% 5.52%
Dividend per Share 2 0.498 0.546 0.588 0.63 0.675 0.73 0.7879 0.854
Rate of return 2.07% 2.39% 1.89% 1.74% 2.24% 2.8% 3.02% 3.28%
EPS 2 0.763 0.847 0.936 1.031 1.12 1.274 1.429 1.614
Distribution rate 65.3% 64.5% 62.8% 61.1% 60.3% 57.3% 55.1% 52.9%
Net sales 1 7,244 8,553 9,161 9,434 9,590 10,083 10,747 11,537
EBITDA 1 2,637 3,102 3,468 3,724 3,846 4,104 4,402 4,738
EBIT 1 2,210 2,683 3,030 3,199 3,342 3,625 3,879 4,188
Net income 1 1,471 1,634 1,781 1,934 2,065 2,270 2,449 2,709
Net Debt 1 6,054 6,604 6,446 6,563 7,201 8,370 8,321 8,268
Reference price 2 24.02 22.88 31.10 36.29 30.20 26.07 26.07 26.07
Nbr of stocks (in thousands) 1,928,681 1,909,549 1,881,510 1,855,942 1,819,061 1,746,736 - -
Announcement Date 2/10/22 A 2/16/23 A 2/15/24 A 2/13/25 A 2/12/26 A - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.46x5.35x13.13x2.8% 61.3B
22.19x3.61x12.6x3.02% 211B
-102.72x16.28x94.23x-.--% 102B
12.28x1.36x7.12x3.91% 102B
15.34x2.8x10.59x5.36% 89.66B
14.8x2.16x9.15x5.28% 47.94B
20.64x1.69x10.75x1.42% 39.83B
21.15x1.56x9.88x0.9% 39.45B
18.35x2.36x11.29x4.71% 38.18B
21.11x2.45x16.01x2.84% 28.79B
Average 6.36x 3.96x 19.48x 3.02% 75.9B
Weighted average by Cap. 2.35x 4.64x 22.21x 3.02%

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