investorscraft@gmail.com

Intrinsic ValueLondon Stock Exchange Group plc (LSEG.L)

Previous Close£8,122.00
Intrinsic Value
Upside potential
Previous Close
£8,122.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

London Stock Exchange Group plc (LSEG) is a global leader in financial market infrastructure, operating across three core segments: Data & Analytics, Capital Markets, and Post Trade. The company provides critical services including equity and fixed income trading, index benchmarking, real-time pricing data, and post-trade solutions through platforms like London Stock Exchange, Tradeweb, and FXall. Its diversified revenue model leverages subscription-based data services, transaction fees, and clearing operations, ensuring resilience across market cycles. LSEG holds a dominant position in European capital markets while expanding its footprint in the US and Asia, supported by strategic acquisitions like Refinitiv. The company’s integrated ecosystem—spanning trading, data, and risk management—positions it as a key enabler for institutional and retail investors, reinforcing its competitive moat in an increasingly digitized financial landscape.

Revenue Profitability And Efficiency

LSEG reported revenue of £8.86 billion, with net income of £685 million, reflecting a margin of approximately 7.7%. The company’s operating cash flow of £3.4 billion underscores strong cash generation, supported by high-margin data subscriptions and scalable infrastructure. Capital expenditures were modest at £74 million, indicating efficient asset utilization and a capital-light model for growth.

Earnings Power And Capital Efficiency

Diluted EPS stood at 128p, driven by stable earnings from recurring data services and post-trade activities. The company’s capital efficiency is evident in its ability to monetize its vast data assets and maintain low incremental costs for platform expansions, particularly in electronic fixed income and FX trading.

Balance Sheet And Financial Health

LSEG maintains a robust balance sheet with £2.13 billion in cash and equivalents, though total debt of £9.97 billion reflects leverage from acquisitions. The debt is manageable given predictable cash flows, and the company’s investment-grade profile supports further strategic flexibility.

Growth Trends And Dividend Policy

Growth is fueled by organic expansion in data subscriptions and strategic partnerships, such as the Microsoft collaboration for cloud-based analytics. The dividend payout of 130p per share signals confidence in sustained cash generation, with a yield appealing to income-focused investors.

Valuation And Market Expectations

At a market cap of £60.9 billion and a beta of 0.40, LSEG trades as a low-volatility infrastructure play. The valuation reflects expectations for steady growth in data-driven revenue and margin expansion from cost synergies post-Refinitiv integration.

Strategic Advantages And Outlook

LSEG’s scale, regulatory expertise, and technology investments position it to capitalize on structural trends like ESG indexing and electronification of fixed income. Near-term headwinds include macroeconomic volatility, but long-term prospects remain strong given its entrenched market role and innovation pipeline.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount