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

Stocks

Market Closed - London S.E. Other stock markets 18:30:00 15/07/2026 +03			After hours 21:33:07
102.77 ^EUR	+0.28%		103.32	+0.54%

07-09	Unibail-Rodamco-Westfield up, Berenberg confident on growth
07-01	Profit-Taking in Real Estate Stocks, Exane Reassessment	DP

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	14,789	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	11.23%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	34,933	34,883	34,889
Change	-	-13.82%	5.24%	4.03%	-2.29%	9.87%	-0.14%	0.02%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	9.29x	8.54x	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	0.97x	0.82x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.33x	5.23x	5.03x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.6x	12.3x	11.9x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	15.7x	15.3x	14.7x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.9x	15.6x	14.8x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.3x	25.9x	17.6x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.3%	3.86%	5.68%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.49	6.071	6.422
Rate of return	-	-	3.74%	4.81%	4.85%	5.35%	5.92%	6.26%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.04	12.01	13.14
Distribution rate	-	-	-21.3%	337%	51.6%	49.7%	50.6%	48.9%
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	2,273	2,378
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,192	2,230	2,362
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,655	1,699	1,908
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	20,143	20,094	20,100
Reference price ²	61.62	48.63	66.92	72.72	92.76	102.55	102.55	102.55
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	40.75x	15.77x	16.34x	5.13%	59.47B
SEGRO PLC	13.52x	22.5x	26.46x	3.81%	15.6B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.08x	17x	24.91x	4.93%	14.98B
KLÉPIERRE	10.24x	13.42x	16.09x	5.39%	11.93B
FEDERAL REALTY INVESTMENT TRUST	31.7x	11.37x	17.93x	3.72%	10.55B
MERLIN PROPERTIES SOCIMI, S.A.	7.9x	22.37x	30.28x	2.82%	10.59B
CAPITALAND ASCENDAS REIT	15.94x	12.29x	19.2x	6.13%	9.64B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	22.77x	7.08x	11.61x	6.07%	8.28B
VORNADO REALTY TRUST	-1956.5x	8.12x	19.36x	2.16%	7.36B
Average	-199.29x	14.43x	20.24x	4.46%	16.49B
Weighted average by Cap.	-71.31x	15.48x	19.43x	4.7%