|
Market Closed -
Deutsche Boerse AG
04:02:00 02/10/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 3.900 EUR | -3.47% |
|
-3.47% | +3.64% |
| 15/09 | Berenberg likes GSK; Deutsche Bank lifts Astra | AN |
| 09/09 | RBC prefers Astra to GSK; HSBC cuts Burberry | AN |
Company Valuation: Hammerson plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,447 | 1,188 | 1,411 | 1,373 | 1,750 | 1,949 | - | - |
| Change | - | -17.88% | 18.77% | -2.73% | 27.46% | 11.42% | - | - |
| Enterprise Value (EV) 1 | 3,266 | 2,920 | 2,738 | 2,172 | 3,119 | 3,371 | 3,399 | 3,397 |
| Change | - | -10.59% | -6.26% | -20.67% | 43.64% | 8.08% | 0.81% | -0.06% |
| P/E | -3.35x | -7.21x | -28.4x | -2.64x | 7.17x | 10.8x | 10.4x | 9.1x |
| PBR | 0.53x | 0.45x | 0.57x | 0.76x | 0.79x | 0.83x | 0.8x | 0.76x |
| PEG | - | 0.1x | 0.4x | -0x | -0x | -0.3x | 2.34x | 0.7x |
| Capitalization / Revenue | 5.99x | 5.52x | 6.77x | 7.26x | 7.58x | 6.94x | 6.31x | 6.03x |
| EV / Revenue | 13.5x | 13.6x | 13.1x | 11.5x | 13.5x | 12x | 11x | 10.5x |
| EV / EBITDA | 22.3x | 17.5x | 16.5x | 15.9x | 21.6x | 17.8x | 16.3x | 15.3x |
| EV / EBIT | 21.2x | 18.3x | 16.8x | 16.2x | 21.6x | 17.6x | 16x | 15.1x |
| EV / FCF | -22.2x | 88x | 140x | - | 142x | 80.9x | 49.9x | 42.1x |
| FCF Yield | -4.51% | 1.14% | 0.72% | - | 0.7% | 1.24% | 2% | 2.38% |
| Dividend per Share 2 | 0.04 | 0.02 | 0.15 | 0.1563 | 0.165 | 0.1852 | 0.1968 | 0.207 |
| Rate of return | 1.22% | 0.84% | 5.28% | 5.59% | 5% | 5.54% | 5.89% | 6.2% |
| EPS 2 | -0.98 | -0.33 | -0.1 | -1.06 | 0.46 | 0.3087 | 0.3224 | 0.3671 |
| Distribution rate | -4.08% | -6.06% | -150% | -14.7% | 35.9% | 60% | 61% | 56.4% |
| Net sales 1 | 241.6 | 215.2 | 208.4 | 189 | 230.9 | 281 | 308.8 | 323.4 |
| EBITDA 1 | 146.4 | 166.4 | 166 | 136.9 | 144.2 | 189.7 | 208.1 | 221.6 |
| EBIT 1 | 154.3 | 159.4 | 163 | 133.8 | 144.6 | 191.1 | 212.1 | 225.6 |
| Net income 1 | -429.1 | -164.2 | -51.4 | -526.3 | 232.1 | 188.2 | 208.4 | 226.2 |
| Net Debt 1 | 1,819 | 1,732 | 1,326 | 799 | 1,370 | 1,422 | 1,449 | 1,447 |
| Reference price 2 | 3.280 | 2.380 | 2.840 | 2.796 | 3.300 | 3.342 | 3.342 | 3.342 |
| Nbr of stocks (in thousands) | 441,130 | 499,228 | 496,906 | 490,939 | 530,184 | 583,323 | - | - |
| Announcement Date | 4/3/22 | 9/3/23 | 29/2/24 | 26/2/25 | 25/2/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.39x | 18.29x | 23.22x | 3.32% | 123B | |
| 30.6x | 13.85x | 17.62x | 4.48% | 65.02B | |
| 35.8x | 14.47x | 14.94x | 6.03% | 51.06B | |
| 17.75x | 15x | 17.09x | 1.16% | 36.82B | |
| 16.07x | 25.01x | 27.38x | 3.57% | 16.38B | |
| 25.99x | 10.48x | 14.46x | 4.84% | 14.92B | |
| 7.92x | 11.67x | 14.3x | 6.3% | 14.23B | |
| 17.95x | 16.04x | 23.31x | 5.37% | 13.93B | |
| 28.77x | 11.06x | 16.15x | 4.24% | 13.08B | |
| Average | 24.36x | 15.10x | 18.72x | 4.37% | 38.66B | |
| Weighted average by Cap. | 30.36x | 15.90x | 19.50x | 4.02% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HMSO Stock
- H2V Stock
- Valuation Hammerson plc
Select your edition
All financial news and data tailored to specific country editions
