|
End-of-day quote
Euronext Paris
|
5-day change | 1st Jan Change | ||
| - PTS | -.--% |
|
-.--% | - |
| 09-15 | Berenberg likes GSK; Deutsche Bank lifts Astra | AN |
| 09-09 | RBC prefers Astra to GSK; HSBC cuts Burberry | AN |
Company Valuation: Hammerson
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 | 1,997 | - | - |
| Change | - | -17.88% | 18.77% | -2.73% | 27.46% | 14.16% | - | - |
| Enterprise Value (EV) 1 | 3,266 | 2,920 | 2,738 | 2,172 | 3,119 | 3,419 | 3,446 | 3,445 |
| Change | - | -10.59% | -6.26% | -20.67% | 43.64% | 9.61% | 0.8% | -0.06% |
| P/E | -3.35x | -7.21x | -28.4x | -2.64x | 7.17x | 10.3x | 10.2x | 8.81x |
| PBR | 0.53x | 0.45x | 0.57x | 0.76x | 0.79x | 0.84x | 0.8x | 0.76x |
| PEG | - | 0.1x | 0.4x | -0x | -0x | -0.4x | 7.64x | 0.6x |
| Capitalization / Revenue | 5.99x | 5.52x | 6.77x | 7.26x | 7.58x | 7.25x | 6.59x | 6.38x |
| EV / Revenue | 13.5x | 13.6x | 13.1x | 11.5x | 13.5x | 12.4x | 11.4x | 11x |
| EV / EBITDA | 22.3x | 17.5x | 16.5x | 15.9x | 21.6x | 17.9x | 16.4x | 15.2x |
| EV / EBIT | 21.2x | 18.3x | 16.8x | 16.2x | 21.6x | 17.9x | 16.3x | 15.3x |
| EV / FCF | -22.2x | 88x | 140x | - | 142x | 82.1x | 63.1x | 48x |
| FCF Yield | -4.51% | 1.14% | 0.72% | - | 0.7% | 1.22% | 1.58% | 2.08% |
| Dividend per Share 2 | 0.04 | 0.02 | 0.15 | 0.1563 | 0.165 | 0.1848 | 0.1964 | 0.2055 |
| Rate of return | 1.22% | 0.84% | 5.28% | 5.59% | 5% | 5.4% | 5.74% | 6% |
| EPS 2 | -0.98 | -0.33 | -0.1 | -1.06 | 0.46 | 0.332 | 0.3364 | 0.3888 |
| Distribution rate | -4.08% | -6.06% | -150% | -14.7% | 35.9% | 55.7% | 58.4% | 52.8% |
| Net sales 1 | 241.6 | 215.2 | 208.4 | 189 | 230.9 | 275.4 | 303.1 | 313.1 |
| EBITDA 1 | 146.4 | 166.4 | 166 | 136.9 | 144.2 | 191.3 | 210.7 | 226.1 |
| 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 | 3.424 | 3.424 | 3.424 |
| Nbr of stocks (in thousands) | 441,130 | 499,228 | 496,906 | 490,939 | 530,184 | 583,323 | - | - |
| Announcement Date | 3/4/22 A | 3/9/23 A | 2/29/24 A | 2/26/25 A | 2/25/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.83x | 14.71x | 15.19x | 5.87% | 52.45B | |
| 16.75x | 23.45x | 28.1x | 3.44% | 17.04B | |
| 8.01x | 11.94x | 14.63x | 5.96% | 15.24B | |
| 17.75x | 16.13x | 23.44x | 5.32% | 14.04B | |
| 9.23x | 13.27x | 15.81x | 5.42% | 11.89B | |
| 25.81x | 10.48x | 16.47x | 4.18% | 9.5B | |
| 35.48x | 7.56x | 12.16x | 5.56% | 9.04B | |
| 14.52x | 11.71x | 18.4x | 6.49% | 9.09B | |
| 7.33x | 19.59x | 26.5x | 3.38% | 8.83B | |
| Average | 19.08x | 14.32x | 18.97x | 5.07% | 16.35B | |
| Weighted average by Cap. | 23.53x | 14.85x | 18.24x | 5.27% |
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
- HAM Stock
- Valuation Hammerson
Select your edition
All financial news and data tailored to specific country editions
