Valuation Unibail-Rodamco-Westfield SE

Stocks

Real-time Euronext Paris 14:27:53 05/11/2026 +03			5-day change	1st Jan Change
94.32 ^EUR	+0.58%		+2.97%	+1.68%

11-03	Berenberg Keeps Unibail-Rodamco-Westfield at Buy After Nine-month Trading Statement; Price Target Trimmed	MT
10-23	Unibail-Rodamco-Westfield: URW fears nothing

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	13,549	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	1.9%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	33,457	33,399	33,349
Change	-	-13.82%	5.24%	4.03%	-2.29%	5.22%	-0.17%	-0.15%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	9.09x	8.7x	8.58x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.76x	0.72x	0.67x
PEG	-	-0x	0x	-1x	0x	0.5x	1.97x	6.11x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	4.89x	4.79x	4.59x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.1x	11.8x	11.3x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	14.8x	14.4x	13.6x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.4x	15.3x	14.5x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	22.3x	24.8x	16.8x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.49%	4.03%	5.95%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.511	6.005	6.344
Rate of return	-	-	3.74%	4.81%	4.85%	5.88%	6.4%	6.77%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	10.32	10.77	10.93
Distribution rate	-	-	-21.3%	337%	51.6%	53.4%	55.7%	58.1%
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	2,266	2,325	2,448
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,168	2,177	2,296
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,622	1,715	1,891
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,908	19,850	19,800
Reference price ²	61.62	48.63	66.92	72.72	92.76	93.78	93.78	93.78
Nbr of stocks (in thousands)	138,594	138,767	139,041	142,625	143,334	144,473	-	-
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.($)
UNIBAIL-RODAMCO-WESTFIELD SE	9.09x	12.08x	14.76x	5.88%	15.2B
PROLOGIS, INC.	34.14x	18.4x	21.89x	3.27%	125B
SIMON PROPERTY GROUP, INC.	35.72x	15.19x	19.47x	3.94%	73.93B
REALTY INCOME CORPORATION	39.14x	15.1x	15.64x	5.51%	56.32B
GOODMAN GROUP	18.41x	15.55x	17.72x	1.12%	38.48B
KIMCO REALTY CORPORATION	30.11x	11.55x	15.87x	4.16%	17.2B
SEGRO PLC	13.97x	22.68x	27.39x	3.6%	16.59B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.45x	16.51x	24.21x	5.16%	14.52B
REGENCY CENTERS CORPORATION	30.83x	11.6x	16.98x	3.95%	14.04B
LINK REAL ESTATE INVESTMENT TRUST	16.16x	11.43x	16.6x	6.24%	13.26B
Average	24.60x	15.01x	19.06x	4.28%	38.44B
Weighted average by Cap.	30.23x	16.08x	19.51x	3.87%