Valuation Unibail-Rodamco-Westfield SE

Stocks

Market Closed - Euronext Paris 03:55:00 29/10/26 am AEDT			5-day change	1st Jan Change
91.62 ^EUR	-0.26%		+3.34%	-1.23%

23/10	Unibail-Rodamco-Westfield: URW fears nothing
23/10	French and Benelux stocks-Factors to watch Oct 23	RE

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	13,237	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	-0.44%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	32,860	33,077	33,016
Change	-	-13.82%	5.24%	4.03%	-2.29%	3.35%	0.66%	-0.18%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.29x	7.85x	7.91x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.73x	0.69x	0.64x
PEG	-	-0x	0x	-1x	0x	0.3x	1.42x	-10.54x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	4.78x	4.68x	4.48x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	11.9x	11.7x	11.2x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	14.5x	14.2x	13.4x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.2x	15.2x	14.4x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	21.9x	24.6x	16.6x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.57%	4.07%	6.01%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.515	6.013	6.355
Rate of return	-	-	3.74%	4.81%	4.85%	6.02%	6.56%	6.94%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.05	11.67	11.58
Distribution rate	-	-	-21.3%	337%	51.6%	49.9%	51.5%	54.9%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,769	2,830	2,952
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,261	2,336	2,471
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,156	2,175	2,295
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,702	1,812	2,062
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,623	19,840	19,780
Reference price ²	61.62	48.63	66.92	72.72	92.76	91.62	91.62	91.62
Nbr of stocks (in thousands)	138,594	138,767	139,041	142,625	143,334	144,473	-	-
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.($)
UNIBAIL-RODAMCO-WESTFIELD SE	8.31x	11.88x	14.55x	6%	14.79B
PROLOGIS, INC.	33.67x	18.02x	22.62x	3.38%	120B
SIMON PROPERTY GROUP, INC.	32.41x	14.43x	18.53x	4.24%	68.69B
REALTY INCOME CORPORATION	37.69x	14.88x	15.38x	5.74%	53.59B
GOODMAN GROUP	18.34x	15.52x	17.65x	1.13%	38.49B
SEGRO PLC	13.97x	24.8x	27.16x	3.59%	16.38B
KIMCO REALTY CORPORATION	27.58x	10.94x	15.04x	4.53%	15.9B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.13x	16.2x	23.54x	5.31%	14.13B
REGENCY CENTERS CORPORATION	29.8x	11.31x	16.56x	4.09%	13.57B
LINK REAL ESTATE INVESTMENT TRUST	15.82x	11.27x	16.37x	6.38%	12.99B
Average	23.57x	14.92x	18.74x	4.44%	36.87B
Weighted average by Cap.	28.90x	15.83x	19.43x	4.02%