Valuation Unibail-Rodamco-Westfield SE London S.E.

Stocks

Market Closed - London S.E. 01:30:00 15/08/26 am AEST			After hours 05:58:48 am
103.45 ^EUR	-0.23%		103.65	+0.19%

10:14pm	Berenberg: Unibail-Rodamco-Westfield Earnings Acceleration 'Fully on Track'; Price Target Up	MT
08:13pm	Berenberg raises its target on Unibail-Rodamco-Westfield

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	14,953	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	12.46%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	34,606	34,762	34,635
Change	-	-13.82%	5.24%	4.03%	-2.29%	8.84%	0.45%	-0.37%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.99x	8.48x	8.19x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.87x	0.81x	0.75x
PEG	-	-0x	0x	-1x	0x	0.3x	1.41x	2.33x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.4x	5.29x	5.07x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.5x	12.3x	11.7x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	14.8x	14.5x	13.5x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.7x	16.1x	15x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.1x	25.8x	17.5x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.34%	3.87%	5.73%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.517	6.072	6.423
Rate of return	-	-	3.74%	4.81%	4.85%	5.33%	5.87%	6.21%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.51	12.2	12.63
Distribution rate	-	-	-21.3%	337%	51.6%	47.9%	49.8%	50.8%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,769	2,828	2,950
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,333	2,397	2,574
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,205	2,162	2,311
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,770	1,840	2,109
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,653	19,809	19,682
Reference price ²	61.62	48.63	66.92	72.72	92.76	103.50	103.50	103.50
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.($)
REALTY INCOME CORPORATION	40.22x	15.97x	16.21x	5.18%	59.56B
SEGRO PLC	17.07x	23.68x	28.62x	3.38%	17.67B
UNIBAIL-RODAMCO-WESTFIELD SE	9.39x	12.53x	15.35x	5.31%	17.23B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.63x	17.08x	24.32x	4.89%	15.22B
KLÉPIERRE	10.48x	13.88x	16.51x	5.08%	12.84B
MERLIN PROPERTIES SOCIMI, S.A.	9.48x	21.66x	29.3x	2.93%	10.4B
FEDERAL REALTY INVESTMENT TRUST	28.26x	11.2x	17.59x	3.84%	10.33B
CAPITALAND ASCENDAS REIT	15.54x	12x	18.66x	6.19%	9.52B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.96x	7.23x	11.38x	5.95%	8.44B
Average	19.78x	15.03x	19.77x	4.75%	17.91B
Weighted average by Cap.	25.27x	15.76x	19.09x	4.83%