Valuation Unibail-Rodamco-Westfield SE

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 19/06/2026 +03			After hours 19:59:36
98.70 ^EUR	-0.76%		98.55	-0.15%

06-12	Jefferies Maintains Buy Rating on URW as Portfolio Rotation Continues
06-10	Jefferies reiterates Buy rating on URW following full takeover of Westfield UTC

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	14,344	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	7.88%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	34,658	34,596	34,616
Change	-	-13.82%	5.24%	4.03%	-2.29%	9%	-0.18%	0.06%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.84x	8.05x	7.2x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.84x	0.79x	0.71x
PEG	-	-0x	0x	-1x	0x	0.3x	0.82x	0.6x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.24x	5.19x	5.01x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.7x	12.5x	12.1x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	15.7x	15.4x	14.2x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.8x	15.5x	14.7x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.1x	25.7x	17.5x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.33%	3.89%	5.73%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.481	6.103	6.39
Rate of return	-	-	3.74%	4.81%	4.85%	5.51%	6.14%	6.42%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.25	12.35	13.81
Distribution rate	-	-	-21.3%	337%	51.6%	48.7%	49.4%	46.3%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,737	2,763	2,866
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,207	2,247	2,430
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,190	2,226	2,354
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,719	1,720	1,889
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	20,314	20,252	20,272
Reference price ²	61.62	48.63	66.92	72.72	92.76	99.46	99.46	99.46
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.($)
UNIBAIL-RODAMCO-WESTFIELD SE	8.84x	12.66x	15.7x	5.51%	16.46B
REALTY INCOME CORPORATION	38.34x	15.21x	15.8x	5.44%	56.17B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.09x	16.39x	23.98x	5.19%	14.25B
SEGRO PLC	8.93x	20.97x	23.46x	4.41%	13.33B
KLÉPIERRE	10.08x	13.3x	15.96x	5.47%	11.79B
MERLIN PROPERTIES SOCIMI, S.A.	8.07x	22.59x	30.44x	2.77%	10.85B
FEDERAL REALTY INVESTMENT TRUST	31.25x	11.26x	17.76x	3.78%	10.4B
CAPITALAND ASCENDAS REIT	16.07x	12.33x	19.26x	6.08%	9.72B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.62x	7.29x	12.06x	5.65%	8.89B
COVIVIO	9.56x	15.34x	20.48x	7.27%	6.83B
Average	17.78x	14.73x	19.49x	5.16%	15.87B
Weighted average by Cap.	23.24x	15.03x	18.51x	5.18%