Valuation Unibail-Rodamco-Westfield SE Xetra

Stocks

Market Closed - Xetra Other stock markets 01:13:33 31/07/26 am AEST			5-day change	1st Jan Change
105.05 ^EUR	-0.38%		+0.48%	+12.91%

31/07	Unibail-Rodamco-Westfield SE, H1 2026 Earnings Call, Jul 30, 2026
30/07	Unibail-Rodamco-Westfield: Leading shopping malls are performing very well.

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,540	6,748	9,305	10,372	13,296	15,071	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	13.35%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	35,214	35,164	35,170
Change	-	-13.82%	5.24%	4.03%	-2.29%	10.75%	-0.14%	0.02%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	9.47x	8.7x	7.95x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.88x	0.83x	0.78x
PEG	-	-0x	0x	-1x	0x	0.4x	0.99x	0.84x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.43x	5.33x	5.12x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.7x	12.4x	12x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	15.8x	15.5x	14.8x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	16.1x	15.8x	14.9x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.5x	26.1x	17.7x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.26%	3.83%	5.64%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.49	6.071	6.422
Rate of return	-	-	3.74%	4.81%	4.85%	5.25%	5.81%	6.15%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.04	12	13.14
Distribution rate	-	-	-21.3%	337%	51.6%	49.7%	50.6%	48.9%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,775	2,826	2,943
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,223	2,273	2,378
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,192	2,230	2,362
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,655	1,699	1,908
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	20,143	20,094	20,100
Reference price ²	61.62	48.63	66.92	72.72	92.76	104.50	104.50	104.50
Nbr of stocks (in thousands)	138,594	138,767	139,041	142,625	143,334	144,216	-	-
Announcement Date	10/2/22	8/2/23	8/2/24	13/2/25	12/2/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REALTY INCOME CORPORATION	41.98x	16.05x	16.64x	5%	61.12B
SEGRO PLC	13.26x	24.38x	28.73x	3.38%	17.44B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.74x	17.35x	25.82x	4.78%	15.44B
KLÉPIERRE	12.84x	14.22x	16.27x	5.06%	12.69B
FEDERAL REALTY INVESTMENT TRUST	31.14x	11.6x	18.3x	3.61%	10.87B
MERLIN PROPERTIES SOCIMI, S.A.	10x	21.8x	28.97x	2.91%	10.22B
CAPITALAND ASCENDAS REIT	16.42x	12.58x	19.69x	5.89%	9.97B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.08x	7.52x	12.31x	5.36%	9.37B
VORNADO REALTY TRUST	-162.6x	8.27x	19.97x	1.85%	7.65B
Average	1.09x	14.86x	20.74x	4.2%	17.19B
Weighted average by Cap.	18.64x	15.91x	19.92x	4.49%