Derwent London Plc (DLN.L)
London, GB
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.
No mergers or acquisitions recorded for this company.
| Indicator | 1D | 1W | 2W | 3W | 1M |
|---|
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
| 1D | 5D | 1M | 3M | 6M | YTD | 1Y | 3Y | 5Y | 10Y | Max |
|---|---|---|---|---|---|---|---|---|---|---|
| -0.11% | +1.20% | +3.79% | -1.98% | +4.59% | +2.24% | -9.88% | -17.46% | -48.98% | -45.99% | +546.36% |
Revenue flow
Revenue by geography
Revenue by segment
Revenue composition
By product
By geography
Income Statement
Balance Sheet
Cash Flow Statement
Key Metrics
Financial Ratios
Employees
Financial Growth (CAGR)
Market Data
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.
| Rating | 2026-05 | Change |
|---|---|---|
| Strong Buy | 1 | 0 |
| Buy | 6 | 0 |
| Hold | 6 | 0 |
| Sell | 2 | 0 |
| Strong Sell | 0 | 0 |
-
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 / EBITDA7.37× Q4'25: 4.10× (vs Q4'23)
* 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.
| 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
|
| 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
Ownership Overview
Ownership breakdown not available.
No beneficial ownership filings recorded.
Institutional Activity (13F)
Institutional history not available.
Top holders not available.
Insider Activity
No insider activity available.
Insider history not available.
No recent insider transactions.
Executive team
Executive compensation
Executive compensation not available.
No CEO compensation history available.
Proxy statements
No proxy statements available for this company yet.
Recent SEC filings
No SEC filings available for this company yet.
Executive team
| Name | Title | Compensation | Gender |
|---|---|---|---|
| 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 |
No data available for this company.
No Senate trading activity found for this company.
No House trading activity found for this company.
Share your view on this stock and instantly see how the community has voted over the last 6 months.
Community Opinion for DLN.L
Short-term intention
Target Price Distribution
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.

MSCI World Index (MSC)
NASDAQ Composite (NASDAQ)
FTSE China A50 Index (FGI)
STOXX Europe 600 (SIX)
Nikkei 300 (OSA)
NIFTY 50 (NSE)
DAX Performance Index (XETRA)
FTSE 100 (FGI)
CAC 40 (EURONEXT)
