Valuation Hammerson Euronext Paris

Stocks

End-of-day quote Euronext Paris Other stock markets			5-day change	1st Jan Change
- ^PTS	-.--%		-.--%	-

07-15	Panmure Liberum Downgrades Hammerson to Hold, Lifts PT	MT
07-08	Hammerson redeploys Dublin assets to Ilac shopping centre	AN

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	1,969	-	-
Change	-	-17.88%	18.77%	-2.73%	27.46%	12.54%	-	-
Enterprise Value (EV) ¹	3,266	2,920	2,738	2,172	3,119	3,356	3,386	3,405
Change	-	-10.59%	-6.26%	-20.67%	43.64%	7.59%	0.89%	0.56%
P/E	-3.35x	-7.21x	-28.4x	-2.64x	7.17x	11.5x	9.02x	8.84x
PBR	0.53x	0.45x	0.57x	0.76x	0.79x	0.9x	0.85x	0.8x
PEG	-	0.1x	0.4x	-0x	-0x	-0.4x	0.3x	4.25x
Capitalization / Revenue	5.99x	5.52x	6.77x	7.26x	7.58x	7.23x	6.84x	6.6x
EV / Revenue	13.5x	13.6x	13.1x	11.5x	13.5x	12.3x	11.8x	11.4x
EV / EBITDA	22.3x	17.5x	16.5x	15.9x	21.6x	18.7x	17.3x	16.6x
EV / EBIT	21.2x	18.3x	16.8x	16.2x	21.6x	19.2x	17.8x	17.2x
EV / FCF	-22.2x	88x	140x	-	142x	479x	677x	1,135x
FCF Yield	-4.51%	1.14%	0.72%	-	0.7%	0.21%	0.15%	0.09%
Dividend per Share ²	0.04	0.02	0.15	0.1563	0.165	0.1823	0.195	0.2004
Rate of return	1.22%	0.84%	5.28%	5.59%	5%	4.91%	5.25%	5.39%
EPS ²	-0.98	-0.33	-0.1	-1.06	0.46	0.3236	0.4118	0.4204
Distribution rate	-4.08%	-6.06%	-150%	-14.7%	35.9%	56.3%	47.4%	47.7%
Net sales ¹	241.6	215.2	208.4	189	230.9	272.2	287.9	298.3
EBITDA ¹	146.4	166.4	166	136.9	144.2	179.2	195.8	205.5
EBIT ¹	154.3	159.4	163	133.8	144.6	174.5	190.6	198
Net income ¹	-429.1	-164.2	-51.4	-526.3	232.1	188.7	216.6	223.2
Net Debt ¹	1,819	1,732	1,326	799	1,370	1,387	1,417	1,436
Reference price ²	3.280	2.380	2.840	2.796	3.300	3.714	3.714	3.714
Nbr of stocks (in thousands)	441,130	499,228	496,906	490,939	530,184	530,161	-	-
Announcement Date	3/4/22	3/9/23	2/29/24	2/26/25	2/25/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
REALTY INCOME CORPORATION	40.75x	15.77x	16.34x	5.13%	59.47B
UNIBAIL-RODAMCO-WESTFIELD SE	9.29x	12.59x	15.71x	5.35%	16.92B
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
MERLIN PROPERTIES SOCIMI, S.A.	7.9x	22.37x	30.28x	2.82%	10.59B
FEDERAL REALTY INVESTMENT TRUST	31.7x	11.37x	17.93x	3.72%	10.55B
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
Average	19.13x	14.93x	19.84x	4.82%	17.55B
Weighted average by Cap.	25.16x	15.51x	19.03x	4.89%