Derwent London Valuation
Is DLN undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
3/6Valuation Score 3/6
Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of DLN when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: DLN (£19.81) is trading below our estimate of fair value (£30.98)
Significantly Below Fair Value: DLN is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for DLN?
Other financial metrics that can be useful for relative valuation.
| What is DLN's n/a Ratio? | |
|---|---|
| n/a | 0x |
| n/a | n/a |
| Market Cap | UK£2.22b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 13.1x |
| Enterprise Value/EBITDA | 22.7x |
| PEG Ratio | n/a |
Price to Sales Ratio vs Peers
How does DLN's PS Ratio compare to its peers?
| Company | Forward PS | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 5.5x | ||
GPE Great Portland Estates | 12.1x | 6.3% | UK£974.0m |
WKP Workspace Group | 5.1x | -10.2% | UK£925.3m |
GWI Globalworth Real Estate Investments | 2.6x | n/a | €622.8m |
CLI CLS Holdings | 2.2x | 2.4% | UK£328.3m |
DLN Derwent London | 8.3x | -2.2% | UK£2.2b |
Price-To-Sales vs Peers: DLN is expensive based on its Price-To-Sales Ratio (8.3x) compared to the peer average (5.5x).
Price to Earnings Ratio vs Industry
How does DLN's PE Ratio compare vs other companies in the European Office REITs Industry?
Price-To-Sales vs Industry: DLN is expensive based on its Price-To-Sales Ratio (8.3x) compared to the European Office REITs industry average (7.8x).
Price to Sales Ratio vs Fair Ratio
What is DLN's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PS Ratio | 8.3x |
| Fair PS Ratio | 8.3x |
Price-To-Sales vs Fair Ratio: DLN is good value based on its Price-To-Sales Ratio (8.3x) compared to the estimated Fair Price-To-Sales Ratio (8.3x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | UK£19.81 | UK£23.76 +20.0% | 13.5% | UK£27.50 | UK£14.53 | n/a | 17 |
| Apr ’25 | UK£21.68 | UK£23.66 +9.1% | 14.1% | UK£27.50 | UK£14.53 | n/a | 17 |
| Mar ’25 | UK£20.04 | UK£23.74 +18.4% | 13.9% | UK£27.00 | UK£14.53 | n/a | 17 |
| Feb ’25 | UK£20.74 | UK£24.17 +16.5% | 15.1% | UK£29.00 | UK£14.53 | n/a | 17 |
| Jan ’25 | UK£23.60 | UK£23.36 -1.0% | 16.8% | UK£29.00 | UK£14.53 | n/a | 15 |
| Dec ’24 | UK£21.72 | UK£23.35 +7.5% | 17.5% | UK£29.00 | UK£14.53 | n/a | 15 |
| Nov ’24 | UK£18.45 | UK£23.72 +28.6% | 18.4% | UK£30.50 | UK£14.53 | n/a | 17 |
| Oct ’24 | UK£19.27 | UK£24.22 +25.7% | 18.1% | UK£30.50 | UK£14.53 | n/a | 17 |
| Sep ’24 | UK£18.34 | UK£25.74 +40.3% | 19.6% | UK£33.99 | UK£14.53 | n/a | 17 |
| Aug ’24 | UK£20.92 | UK£26.13 +24.9% | 18.2% | UK£33.99 | UK£14.53 | n/a | 17 |
| Jul ’24 | UK£20.50 | UK£27.12 +32.3% | 12.8% | UK£33.99 | UK£20.50 | n/a | 17 |
| Jun ’24 | UK£21.50 | UK£27.36 +27.2% | 12.7% | UK£33.99 | UK£20.50 | n/a | 17 |
| May ’24 | UK£24.02 | UK£27.67 +15.2% | 12.5% | UK£33.99 | UK£20.50 | n/a | 18 |
| Apr ’24 | UK£23.58 | UK£27.67 +17.3% | 12.5% | UK£33.99 | UK£20.50 | UK£21.68 | 18 |
| Mar ’24 | UK£25.86 | UK£27.29 +5.5% | 12.5% | UK£33.99 | UK£20.50 | UK£20.04 | 18 |
| Feb ’24 | UK£25.94 | UK£26.48 +2.1% | 12.9% | UK£33.99 | UK£20.50 | UK£20.74 | 18 |
| Jan ’24 | UK£23.68 | UK£26.38 +11.4% | 13.1% | UK£33.99 | UK£20.00 | UK£23.60 | 18 |
| Dec ’23 | UK£23.58 | UK£26.49 +12.4% | 13.1% | UK£33.99 | UK£20.00 | UK£21.72 | 18 |
| Nov ’23 | UK£22.12 | UK£27.16 +22.8% | 14.1% | UK£33.99 | UK£20.00 | UK£18.45 | 18 |
| Oct ’23 | UK£20.20 | UK£29.03 +43.7% | 16.8% | UK£40.60 | UK£21.00 | UK£19.27 | 18 |
| Sep ’23 | UK£23.52 | UK£32.16 +36.7% | 17.3% | UK£42.00 | UK£21.00 | UK£18.34 | 18 |
| Aug ’23 | UK£28.36 | UK£33.24 +17.2% | 16.3% | UK£42.00 | UK£21.00 | UK£20.92 | 18 |
| Jul ’23 | UK£25.92 | UK£34.94 +34.8% | 14.6% | UK£43.90 | UK£26.67 | UK£20.50 | 18 |
| Jun ’23 | UK£29.32 | UK£35.76 +22.0% | 13.7% | UK£43.90 | UK£26.67 | UK£21.50 | 18 |
| May ’23 | UK£30.16 | UK£35.97 +19.3% | 13.5% | UK£43.90 | UK£26.67 | UK£24.02 | 18 |
| Apr ’23 | UK£32.00 | UK£35.64 +11.4% | 12.6% | UK£43.90 | UK£26.67 | UK£23.58 | 18 |
Analyst Forecast: Target price is less than 20% higher than the current share price.