Valuation Workspace Group Plc

Stocks

Market Closed - London S.E. Other stock markets 18:35:21 17/07/2026 +03			5-day change	1st Jan Change
354.20 ^GBX	+0.28%		+3.57%	-11.23%

07-15	Glass Lewis Joins Institutional Shareholder Services in Calling for Board Change at Workspace	CI
07-15	Workspace notes progress, calls for support amid pressure from Saba	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,240	836.4	982.8	797.2	656.7	682.4	-	-
Change	-	-32.53%	17.51%	-18.89%	-17.62%	3.91%	-	-
Enterprise Value (EV) ¹	1,797	1,738	1,838	1,617	1,403	1,311	1,312	1,314
Change	-	-3.28%	5.72%	-12.02%	-13.22%	-6.57%	0.05%	0.18%
P/E	10.1x	-21.9x	-5.1x	148x	-5.46x	-14.7x	12.3x	8.73x
PBR	-	-	0.63x	0.54x	0.5x	0.56x	0.54x	0.53x
PEG	-	0x	-0x	-1x	0x	0.2x	-0x	0.2x
Capitalization / Revenue	9.33x	4.8x	7.79x	6.53x	5.79x	6.73x	6.41x	5.94x
EV / Revenue	13.5x	9.98x	14.6x	13.2x	12.4x	12.9x	12.3x	11.4x
EV / EBITDA	25.6x	17.8x	17.8x	16.4x	15.1x	16.4x	16.1x	14.9x
EV / EBIT	26.7x	18.3x	18.2x	16.4x	15.3x	17.6x	16.6x	15.1x
EV / FCF	26.8x	-14.3x	-	91.3x	126x	14.4x	131x	73x
FCF Yield	3.73%	-6.98%	-	1.09%	0.79%	6.94%	0.76%	1.37%
Dividend per Share ²	0.215	0.258	0.28	0.284	0.261	0.1941	0.1731	0.1903
Rate of return	3.14%	5.91%	5.46%	6.84%	7.64%	5.48%	4.89%	5.37%
EPS ²	0.681	-0.199	-1.004	0.028	-0.626	-0.241	0.2885	0.4058
Distribution rate	31.6%	-130%	-27.9%	1,014%	-41.7%	-80.6%	60%	46.9%
Net sales ¹	132.9	174.2	126.2	122.1	113.4	101.4	106.4	114.9
EBITDA ¹	70.1	97.4	103.2	98.8	93.1	79.84	81.45	88.15
EBIT ¹	67.4	95.1	100.9	98.8	91.7	74.66	79.04	87.29
Net income ¹	123.9	-37.8	-192.5	5.4	-120.3	-46.57	68.87	87.68
Net Debt ¹	557.7	902	854.9	819.7	746.5	628.6	629.2	631.6
Reference price ²	6.850	4.368	5.125	4.150	3.415	3.542	3.542	3.542
Nbr of stocks (in thousands)	180,963	191,478	191,775	192,086	192,289	192,649	-	-
Announcement Date	6/8/22 A	5/25/23 A	6/5/24 A	6/5/25 A	6/10/26 A	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WORKSPACE GROUP PLC	-14.66x	12.91x	16.39x	5.5%	917M
REALTY INCOME CORPORATION	42.01x	16.08x	16.67x	4.98%	61.31B
UNIBAIL-RODAMCO-WESTFIELD SE	9.38x	12.64x	15.78x	5.3%	17.08B
SEGRO PLC	13.89x	22.91x	26.94x	3.71%	16.13B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.25x	17.09x	25.04x	4.89%	15.1B
KLÉPIERRE	10.69x	13.56x	16.24x	5.28%	12.18B
MERLIN PROPERTIES SOCIMI, S.A.	7.9x	22.37x	30.28x	2.82%	10.59B
FEDERAL REALTY INVESTMENT TRUST	32.36x	11.57x	18.26x	3.62%	10.83B
CAPITALAND ASCENDAS REIT	15.88x	12.26x	19.15x	6.16%	9.6B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.31x	7.27x	11.91x	5.75%	8.74B
Average	16.20x	14.87x	19.67x	4.8%	16.25B
Weighted average by Cap.	25.74x	15.69x	19.22x	4.78%