Subscribe

Derwent London Plc (DLN.L)

GBp2,032.00 +0.00 (-0.10%)
GB LSE Real Estate REIT - Office
Address 25 Savile Row W1S 2ER
London, GB
CEO Paul Malcolm Williams
IPO 1988-07-01
ISIN GB0002652740

Explore sections of this company profile

Also trades on London Stock Exchange · DLN.L (GBp) Other OTC · DWVYF (USD)
Description

Derwent London Plc stands as the preeminent London-focused Real Estate Investment Trust (REIT), managing a substantial commercial property portfolio primarily within central London. Comprising 83 buildings, its holdings, including joint ventures, were valued at £5.4 billion as of June 30, 2020. The company's seasoned team demonstrates a proven ability to generate value throughout economic cycles. They achieve this by revitalizing properties through comprehensive development or refurbishment, astute asset management, and strategic capital reallocation. Derwent London typically seeks out central London properties through off-market channels in areas undergoing improvement, often in the West End or the burgeoning Tech Belt. These acquisitions usually involve lower initial capital costs and moderate rental income. Their approach to regeneration is distinct for each building, always prioritizing innovative design and anticipating future tenant requirements. Underpinning its sustained success is a robust financial position, characterized by a strong balance sheet, manageable debt levels, a consistent revenue stream, and adaptable financing options. Derwent London is also a leader in environmental stewardship. In October 2019, it made history as the first UK REIT to secure a Green Revolving Credit Facility, simultaneously launching its Green Finance Framework and committing to the Better Buildings Partnership's climate change pledge. As a member of RE100, the Group is dedicated to sourcing 100% renewable energy, a critical step towards achieving net-zero carbon operations. Notably, Derwent London is among a select few global property companies with carbon reduction targets validated by the Science Based Targets initiative (SBTi). Its extensive 5.6 million sq ft portfolio boasts iconic developments such as 80 Charlotte Street W1, the Brunel Building W2, White Collar Factory EC1, Angel Building EC1, 1-2 Stephen Street W1, Horseferry House SW1, and the Tea Building E1. The company received significant recognition in 2019, including being named EG Offices Company of the Year, securing the CoStar West End Deal of the Year for the Brunel Building, and earning the Westminster Business Council's Best Achievement in Sustainability award. It also topped the real estate sector and placed an impressive ninth overall in Management Today's 2019 'Britain's Most Admired Companies' awards. Since 2013, Derwent London has actively engaged with local communities through its voluntary Community Fund, which has supported over 100 projects in the West End and Tech Belt areas to date. The company is a UK-incorporated public limited company, listed on the London Stock Exchange, with its registered office located at 25 Savile Row, London.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp2,032.00 +0.00 (-0.10%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
499.5K
Beta
1.19
Float Shares
101.48M
Free Float %
90.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.11% +1.20% +3.79% -1.98% +4.59% +2.24% -9.88% -17.46% -48.98% -45.99% +546.36%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2,032.00
DCF (Levered) 2,307.06 +13.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 47% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 6 0
Hold 6 0
Sell 2 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.66
Distress
Piotroski F-Score
6 / 9
Average
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
  • Revenue growth
    +43.1% Q4'25: +90.7% (vs Q4'23)
  • EPS growth
    +39.8% Q4'25: +119.9% (vs Q4'23)
  • FCF margin
    Q4'25: +92.5% (vs Q4'23)
  • EBIT margin
    Q4'25: +37.4% (vs Q4'23)
  • ROIC
    Q4'25: +7.4% (vs Q4'23)
  • Share dilution
    -0.3% Q4'25: -0.1% (vs Q4'23)
  • Debt / EBITDA
    7.37× Q4'25: 4.10× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.19) × ERP
WACC = 56% × Ke + 44% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 2,032.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2001
actual
Dec 2002
actual
Dec 2003
actual
Dec 2004
actual
Dec 2005
actual
Dec 2006
actual
Dec 2007
actual
Dec 2008
actual
Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
5 Rev. Ana.
8 EPS Ana.
Dec 2027
6 Rev. Ana.
8 EPS Ana.
Dec 2028
4 Rev. Ana.
2 EPS Ana.
Dec 2029
3 Rev. Ana.
1 EPS Ana.
Dec 2030
3 Rev. Ana.
1 EPS Ana.
Revenue
46.90M
est: 43.31M (+8.3%)
46.50M
est: 44.15M (+5.3%)
47.90M
est: 43.92M (+9.1%)
48.00M
est: 49.83M (-3.7%)
46.60M
est: 47.05M (-0.9%)
58.00M
est: 48.72M (+19.0%)
103.80M
est: 77.93M (+33.2%)
120.40M
est: 102.87M (+17.0%)
125.30M
est: 122.15M (+2.6%)
121.10M
est: 116.65M (+3.8%)
127.50M
est: 123.80M (+3.0%)
151.00M
est: 124.24M (+21.5%)
161.60M
est: 131.81M (+22.6%)
179.50M
est: 139.27M (+28.9%)
202.20M
est: 146.20M (+38.3%)
194.20M
est: 151.42M (+28.3%)
203.70M
est: 160.15M (+27.2%)
228.50M
est: 170.21M (+34.2%)
227.60M
est: 186.78M (+21.9%)
266.90M
est: 190.60M (+40.0%)
240.30M
est: 193.66M (+24.1%)
249.00M
est: 199.75M (+24.7%)
267.80M
est: 278.60M (-3.9%)
271.70M
est: 220.65M (+23.1%)
388.70M
est: 216.35M (+79.7%)
198.87M
193.72M – 202.58M
-8.1% YoY
196.72M
187.85M – 220.92M
-1.1% YoY
198.02M
191.96M – 204.07M
+0.7% YoY
203.23M
196.02M – 217.64M
+2.6% YoY
212.75M
205.19M – 227.84M
+4.7% YoY
EBITDA
34.70M
est: -9.47M (+466.3%)
35.70M
est: 6.73M (+430.5%)
36.10M
est: -4.78M (+856.0%)
18.00M
est: 340.3K (+5,188.7%)
16.40M
est: 7.36M (+122.7%)
30.80M
est: -6.04M (+609.7%)
-51.10M
est: -9.67M (-428.7%)
-557.90M
est: -182.25M (-206.1%)
56.50M
est: -808.54M (+107.0%)
391.00M
est: -64.17M (+709.3%)
274.10M
est: -15.35M (+1,885.1%)
263.50M
est: -15.41M (+1,810.0%)
503.90M
est: -16.35M (+3,182.2%)
791.20M
est: -17.27M (+4,680.4%)
811.40M
est: -18.13M (+4,574.6%)
79.80M
est: -18.78M (+524.9%)
339.10M
est: 31.07M (+991.3%)
242.10M
est: -21.11M (+1,246.8%)
311.70M
est: -23.17M (+1,445.5%)
-55.50M
est: -23.64M (-134.8%)
277.10M
est: -24.02M (+1,253.7%)
-242.40M
est: -24.78M (-878.4%)
-438.00M
est: 7.54M (-5,911.9%)
152.50M
est: 5.97M (+2,455.0%)
212.80M
est: 5.85M (+3,536.2%)
5.38M
5.24M – 5.48M
-8.1% YoY
5.32M
5.08M – 5.98M
-1.1% YoY
5.36M
5.19M – 5.52M
+0.7% YoY
5.50M
5.30M – 5.89M
+2.6% YoY
5.76M
5.55M – 6.16M
+4.7% YoY
EBIT
40.70M
est: 34.82M (+16.9%)
33.60M
est: 37.52M (-10.4%)
35.80M
est: 35.42M (+1.1%)
114.10M
est: 38.46M (+196.7%)
171.90M
est: 35.69M (+381.7%)
263.20M
est: -6.14M (+4,384.3%)
-51.30M
est: -9.83M (-422.1%)
-558.10M
est: -56.23M (-892.5%)
4.80M
est: -619.97M (+100.8%)
390.70M
est: -4.30M (+9,192.2%)
274.10M
est: -15.61M (+1,855.9%)
263.50M
est: -15.67M (+1,782.0%)
503.90M
est: -16.62M (+3,131.7%)
108.30M
est: -17.56M (+716.7%)
119.60M
est: -18.44M (+748.8%)
120.40M
est: -19.09M (+730.6%)
136.70M
est: 95.37M (+43.3%)
154.50M
est: -21.46M (+819.9%)
145.70M
est: -23.55M (+718.6%)
149.20M
est: -24.03M (+720.8%)
136.20M
est: -24.42M (+657.8%)
160.20M
est: -25.19M (+736.0%)
-439.10M
est: 6.99M (-6,379.4%)
151.50M
est: 5.54M (+2,635.5%)
212.00M
est: 5.43M (+3,804.1%)
4.99M
4.86M – 5.08M
-8.1% YoY
4.94M
4.71M – 5.54M
-1.1% YoY
4.97M
4.82M – 5.12M
+0.7% YoY
5.10M
4.92M – 5.46M
+2.6% YoY
5.34M
5.15M – 5.72M
+4.7% YoY
Net Income
16.90M
est: 11.84M (+42.7%)
11.50M
est: 17.23M (-33.3%)
14.80M
est: 11.44M (+29.4%)
72.60M
est: 16.79M (+332.4%)
116.70M
est: 16.99M (+586.7%)
182.20M
est: 120.85M (+50.8%)
97.00M
est: 291.43M (-66.7%)
-586.40M
est: 113.39M (-617.1%)
-26.80M
est: -696.33M (+96.2%)
343.60M
est: -25.59M (+1,442.6%)
228.30M
est: 367.43M (-37.9%)
226.90M
est: 229.11M (-1.0%)
456.60M
est: 240.40M (+89.9%)
737.70M
est: 482.43M (+52.9%)
766.20M
est: 805.96M (-4.9%)
58.70M
est: 794.57M (-92.6%)
314.00M
est: 63.11M (+397.5%)
222.30M
est: 341.96M (-35.0%)
283.40M
est: 232.70M (+21.8%)
-77.60M
est: 301.84M (-125.7%)
252.30M
est: 322.29M (-21.7%)
-280.50M
est: -559.00M (+49.8%)
-476.40M
est: -360.70M (-32.1%)
115.90M
est: 237.90M (-51.3%)
161.10M
est: 112.46M (+43.3%)
109.29M
106.46M – 112.12M
-2.8% YoY
119.16M
109.92M – 128.41M
+9.0% YoY
124.26M
96.11M – 152.41M
+4.3% YoY
134.42M
128.21M – 146.81M
+8.2% YoY
140.54M
134.05M – 153.49M
+4.6% YoY
SGA
est: 6.51M (-100.0%)
6.30M
est: 6.32M (-0.3%)
6.90M
est: 6.27M (+10.1%)
7.10M
est: 7.83M (-9.3%)
8.80M
est: 6.61M (+33.2%)
10.10M
est: 7.48M (+35.1%)
19.50M
est: 16.15M (+20.7%)
18.30M
est: 22.80M (-19.7%)
17.50M
est: 21.73M (-19.5%)
20.90M
est: 19.10M (+9.4%)
22.70M
est: 22.18M (+2.3%)
24.50M
est: 22.78M (+7.5%)
26.70M
est: 25.96M (+2.9%)
28.40M
est: 27.89M (+1.8%)
30.00M
est: 30.70M (-2.3%)
30.90M
est: 31.11M (-0.7%)
28.20M
est: 33.22M (-15.1%)
32.30M
est: 30.71M (+5.2%)
37.00M
est: 33.81M (+9.4%)
47.90M
est: 39.41M (+21.6%)
39.30M
est: 42.08M (-6.6%)
35.40M
est: 47.41M (-25.3%)
39.10M
est: 33.62M (+16.3%)
41.20M
est: 26.63M (+54.7%)
est: 26.11M (-100.0%)
24.00M
23.38M – 24.44M
-8.1% YoY
23.74M
22.67M – 26.66M
-1.1% YoY
23.89M
23.16M – 24.62M
+0.7% YoY
24.52M
23.65M – 26.26M
+2.6% YoY
25.67M
24.76M – 27.49M
+4.7% YoY
EPS
0.32
est: 0.23 (+37.8%)
0.22
est: 0.24 (-9.3%)
0.28
est: 0.27 (+3.7%)
1.37
est: 0.29 (+367.0%)
2.19
est: 0.27 (+707.9%)
3.40
est: 0.28 (+1,126.9%)
1.01
est: 0.24 (+322.2%)
-5.82
est: 0.34 (-1,811.4%)
-0.27
est: 0.51 (-152.6%)
3.40
est: 0.50 (+584.2%)
2.25
est: 0.53 (+320.9%)
2.23
est: 0.52 (+328.3%)
4.46
est: 0.56 (+702.6%)
7.19
est: 0.60 (+1,092.9%)
6.95
est: 0.68 (+927.4%)
0.53
est: 0.76 (-30.7%)
2.82
est: 0.89 (+217.2%)
1.99
est: 1.08 (+84.3%)
2.54
est: 1.04 (+143.5%)
-0.69
est: 0.99 (-169.6%)
2.25
est: 1.13 (+99.9%)
-2.50
est: 1.09 (-330.3%)
-4.24
est: -3.21 (-32.0%)
1.03
est: 1.05 (-2.3%)
1.44
est: 1.00 (+44.7%)
0.96
0.95 – 1.00
-3.5% YoY
1.05
0.98 – 1.14
+9.8% YoY
1.11
0.86 – 1.36
+5.0% YoY
1.20
1.14 – 1.31
+8.2% YoY
1.25
1.19 – 1.37
+4.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-28 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-27 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-26 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-22 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-21 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-20 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-19 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-18 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-15 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-14 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-13 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-12 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-11 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-08 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-07 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-06 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-05 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-01 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-04-30 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-04-29 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-04-28 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-04-27 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-04-24 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-23 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-22 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-21 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-20 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-17 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-16 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-15 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
824.53M
OE per share TTM
7.34
Owner's Yield
41.33%
Maintenance CapEx ratio
578.89%
Maint CapEx / Avg PPE
264.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.05M
Shares Outstanding
112.17M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Paul Malcolm Williams Chief Executive Officer & Director 1M male
Emily Joanna Prideaux Executive Director 1M female
Damian Mark Alan Wisniewski Chief Financial Officer & Executive Director 1M male
Nigel Quentin George Executive Officer 1M male
Lesley Bufton Head of Marketing female
Matt Cook Head of Digital Innovation & Technology male
Robert Andrew Duncan Head of Investor Relations & Strategic Planning male
Benjamin Lesser Head of Design & Innovation male
Victoria Steventon Head of Property Management female
Jay Joshi Group Financial Controller male
Jennifer Whybrow Head of Financial Planning & Analysis female
Katy Levine Head of Human Resources female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits