Add To Watchlist
Share URL
Derwent London Plc
DLN.L: LSELowest reading is at 20 out of 100. All scores are out of 100.
In Short
About The Company
CEO
Mr. Matt Cook
Market Cap
1.99 Billion GBp
Sector
Real Estate
Website
https://www.derwentlondon.comLast Update
27/09/2026, 18:06:55
Description
Derwent London Plc owns a commercial real estate portfolio predominantly in central London valued at 5.
Read More
Strongest readings
- ✔Estimated fair value sits 76.96% above the current price
- ✔Debt is low at 0.41 times equity
Weakest readings
- ✘A high share of income is paid out as dividend (193.75%)
- ✘Price-to-earnings of 42.3 is above the market average of 19.6
- ✘Earnings and cashflow growth is weak (growth score 20 out of 100)
Key Figures
| Status | Metric | Value | Reading | Market avg |
|---|---|---|---|---|
| ✘ | Price / earnings (TTM) | 42.33x | 19.60x | |
| ✔ | Margin of safety (DCF) | 76.96% | 17.95% | |
| ✘ | Revenue growth (5y average) | 0.00% | 10.97% | |
| ✔ | Dividend yield (TTM) | 4.68% | 1.85% | |
| ✔ | Share count, per year | 0.00% | 0.00% | |
| ✘ | Return on capital employed | 0.50% | 10.00% |
The bar shows how good a reading is, so a longer bar is always better. The tick marks the benchmark.
Valuation
47 / 100Priced above the market on most measures.
| Status | Metric | Value | Reading | Market avg |
|---|---|---|---|---|
| ✘ | Price / earnings | 42.33x | 19.60x | |
| ✘ | Free cashflow yield | 3.35% | 4.70% | |
| Price / earnings growth | N/A | 1.50x | ||
| Price / book | 56.51x | — | ||
| ✔ | Margin of safety | 76.96% | 17.95% |
The bar shows how good a reading is, so a longer bar is always better. The tick marks the benchmark.
- ✔Estimated intrinsic value of 3.20 Thousand GBp is above the current price of 1.81 Thousand GBp
Desired Margin Of Safety
0%
▼
Tip: Set your desired Margin Of Safety
Free Cash Flow Type
Annual Cashflow Growth
0%
Discount Rate
0%
Estimated Fair Value: 42 GBp ✘
Current Price: 1810 GBp
How Does This Work?
Show Advanced Options
This calculator helps investors estimate the Intrinsic Value of a company based on the current value of future cash flows. To use the tool, simply input a desired Margin Of Safety, which is an additional discount applied to the present value of the expected future cash flows. The tool calculates the present value using a discount rate that reflects the risk and time value of money, and provides an estimated fair value for the company based on the selected margin of safety. The calculator defaults to using 5 Year Free Cash Flow Growth % and a discount rate based on the US 10-year treasury bond coupon rate. Use our performance analyser to get a feel for the impact this has on longterm investment returns and find a margin of safety you are comfortable with.
Growth
20 / 100Growing more slowly than the market on most measures.
| Status | Metric | Value | Reading | Market avg |
|---|---|---|---|---|
| ✘ | Revenue growth | 0.00% | 10.97% | |
| ✘ | Earnings growth | 0.00% | 14.48% | |
| ✘ | Cashflow growth | 0.00% | 12.35% |
The bar shows how good a reading is, so a longer bar is always better. The tick marks the benchmark.
Health
31 / 100Balance sheet is stretched on several measures.
Measured on Leverage and capital, Funding and liquidity, Earnings quality.
| Status | Metric | Value | Reading | Threshold |
|---|---|---|---|---|
| ✘ | Altman-Z score | 0.69 | 3.00 | |
| ✔ | Piotroski score | 5.00 | 5.00 | |
| ✔ | Debt / equity | 0.41x | 0.80x | |
| ✔ | Current ratio | 1.12x | 1.00x | |
| ✘ | Interest coverage | 1.99x | 2.50x | |
| ✘ | Free cashflow / debt | 0.01x | 0.15x | |
| ✔ | Debt / capital | 0.29x | 1.00x |
The bar shows how good a reading is, so a longer bar is always better. The tick marks the benchmark.
Dividend
48 / 100Cover is thin on at least one measure.
| Status | Metric | Value | Reading | Market avg |
|---|---|---|---|---|
| ✔ | Dividend yield | 4.68% | 1.85% | |
| ✔ | Dividend growth | 0.00% | 0.00% | |
| ✘ | Payout ratio (earnings) | 193.75% | 40.00% | |
| ✘ | Payout ratio (cashflow) | 139.64% | 65.00% | |
| ✔ | Worst year, last 5 years | 0.00% | -2.00% |
The bar shows how good a reading is, so a longer bar is always better. The tick marks the benchmark.
- ✘Financial health puts the dividend at risk (health score 31 out of 100)
Management
41 / 100Returns on capital are below the market.
| Status | Metric | Value | Reading | Market avg |
|---|---|---|---|---|
| ✘ | Return on equity | 0.34% | 15.00% | |
| ✘ | Return on capital employed | 0.50% | 10.00% | |
| Return on assets | 0.23% | — | ||
| Free cashflow return on capital | 0.33% | — | ||
| ✘ | Return on capital, 5y change | -0.01% | 0.00% | |
| ✔ | Share count, per year | 0.00% | 0.00% | |
| ✔ | Share count, recent | -2.17% | 0.00% | |
| Realized buyback return | N/A | 0.00% | ||
| ✔ | Goodwill erosion / equity | 0.00% | 2.00% | |
| Price volatility, 5 year | 25.00% | — |
The bar shows how good a reading is, so a longer bar is always better. The tick marks the benchmark.
Analysts
not enough data| Status | Metric | Value | Reading | Neutral |
|---|---|---|---|---|
| Analyst opinion score | N/A | 50 |
The bar shows how good a reading is, so a longer bar is always better. The tick marks the benchmark.
Financial History
Annual figures across the full reporting history we hold.
Market Peers
DLN.L
SEC Filings
Find yearly (10-K), quaterly (10-Q) and disclosure (8-K) report here, on the Securities and Exchange Commission's EDGAR database. If reading through reports isn't your cup of tea, don't worry. We've made it easy for you by summarizing all the important bits.
See 35+ Years Annual ReportsOther Information
Company Name
Derwent London Plc
Currency
GBp
Beta
1.186
Vol Avg
292198
Ceo
Mr. Matt Cook
Cik
Cusip
Exchange
LSE
Full Time Employees
206
Industry
REIT - Office
Sector
Real Estate
Ipo Date
Address
25 Savile Row
City
London
State
Country
United Kingdom
Zip
W1S 2ER
Phone
44 20 7659 3000
Analysis Last Updated
27/09/2026, 18:06:55
Financial data compiled from SEC EDGAR filings and Yahoo Finance.