Valuation Unibail-Rodamco-Westfield SE Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 14:30:24 01/07/2026 +03			5-day change	1st Jan Change
100.82 ^EUR	-2.30%		+2.33%	+10.92%

06-25	Unibail-Rodamco-Westfield completes its legal simplification
06-25	Unibail-Rodamco-Westfield Completes Legal Structure Simplification	MT

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	14,775	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	11.13%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	35,310	35,250	35,290
Change	-	-13.82%	5.24%	4.03%	-2.29%	11.05%	-0.17%	0.11%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	9.26x	8.53x	7.8x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.86x	0.81x	0.76x
PEG	-	-0x	0x	-1x	0x	0.3x	0.99x	0.83x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.32x	5.23x	5.02x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.7x	12.5x	12x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	15.9x	15.5x	14.4x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	16.1x	15.8x	15x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.5x	26.2x	17.8x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.25%	3.82%	5.62%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.49	6.07	6.417
Rate of return	-	-	3.74%	4.81%	4.85%	5.36%	5.92%	6.26%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.06	12.01	13.14
Distribution rate	-	-	-21.3%	337%	51.6%	49.6%	50.5%	48.8%
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	2,269	2,444
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,192	2,227	2,355
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,658	1,700	1,907
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	20,535	20,475	20,515
Reference price ²	61.62	48.63	66.92	72.72	92.76	102.45	102.45	102.45
Nbr of stocks (in thousands)	138,594	138,767	139,041	142,625	143,334	144,216	-	-
Announcement Date	2/10/22 A	2/8/23 A	2/8/24 A	2/13/25 A	2/12/26 A	-	-	-

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	39.59x	15.45x	16.05x	5.28%	57.78B
SEGRO PLC	11.02x	23.48x	26.34x	3.74%	15.71B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.59x	16.69x	24.47x	5.06%	14.57B
KLÉPIERRE	10.28x	13.45x	16.14x	5.37%	11.96B
MERLIN PROPERTIES SOCIMI, S.A.	8.04x	22.66x	30.53x	2.76%	10.85B
FEDERAL REALTY INVESTMENT TRUST	32.04x	11.45x	18.07x	3.68%	10.66B
CAPITALAND ASCENDAS REIT	15.94x	12.28x	19.18x	6.13%	9.61B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.57x	7.42x	12.26x	5.45%	9.21B
VORNADO REALTY TRUST	-1965x	8.26x	19.7x	1.91%	7.39B
Average	-199.99x	14.57x	20.30x	4.38%	16.42B
Weighted average by Cap.	-73.18x	15.44x	19.34x	4.7%