Valuation Hammerson plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:10:14 2026-07-03 EDT			5-day change	1st Jan Change
4.340 ^EUR	+0.46%		+0.93%	+15.33%

07-02	British Land says new CEO Joanne McNamara to start in September	AN
06-29	Hammerson Plc commences an Equity Buyback Plan for 53,163,183 shares, representing 10% of its issued share capita, under the authorization approved on April 30, 2026.	CI

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	1,981	-	-
Change	-	-17.88%	18.77%	-2.73%	27.46%	13.21%	-	-
Enterprise Value (EV) ¹	3,266	2,920	2,738	2,172	3,119	3,344	3,378	3,399
Change	-	-10.59%	-6.26%	-20.67%	43.64%	7.21%	1.02%	0.62%
P/E	-3.35x	-7.21x	-28.4x	-2.64x	7.17x	11.5x	9.07x	8.89x
PBR	0.53x	0.45x	0.57x	0.76x	0.79x	0.9x	0.85x	0.81x
PEG	-	0.1x	0.4x	-0x	-0x	-0.4x	0.3x	4.28x
Capitalization / Revenue	5.99x	5.52x	6.77x	7.26x	7.58x	7.29x	6.85x	6.61x
EV / Revenue	13.5x	13.6x	13.1x	11.5x	13.5x	12.3x	11.7x	11.3x
EV / EBITDA	22.3x	17.5x	16.5x	15.9x	21.6x	18.7x	17.4x	16.6x
EV / EBIT	21.2x	18.3x	16.8x	16.2x	21.6x	18.9x	17.8x	17.2x
EV / FCF	-22.2x	88x	140x	-	142x	478x	676x	1,133x
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	0.1818	0.1933	0.2002
Rate of return	1.22%	0.84%	5.28%	5.59%	5%	4.87%	5.17%	5.36%
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%	56.2%	46.9%	47.6%
Net sales ¹	241.6	215.2	208.4	189	230.9	271.6	289.1	299.5
EBITDA ¹	146.4	166.4	166	136.9	144.2	179	194.6	205.4
EBIT ¹	154.3	159.4	163	133.8	144.6	176.6	189.6	197.8
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	1,364	1,398	1,419
Reference price ²	3.280	2.380	2.840	2.796	3.300	3.736	3.736	3.736
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REALTY INCOME CORPORATION	40.79x	15.78x	16.35x	5.13%	59.53B
UNIBAIL-RODAMCO-WESTFIELD SE	9.33x	12.62x	15.75x	5.32%	17.02B
SEGRO PLC	11.08x	22.71x	26.71x	3.73%	15.9B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.83x	16.83x	24.67x	4.99%	14.78B
KLÉPIERRE	10.03x	13.26x	15.96x	5.5%	11.69B
MERLIN PROPERTIES SOCIMI, S.A.	8.15x	22.75x	30.66x	2.73%	10.93B
FEDERAL REALTY INVESTMENT TRUST	31.59x	11.34x	17.89x	3.74%	10.51B
CAPITALAND ASCENDAS REIT	15.94x	12.28x	19.18x	6.13%	9.63B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.43x	7.4x	12.1x	5.48%	9.16B
Average	19.46x	15.00x	19.92x	4.75%	17.68B
Weighted average by Cap.	25.19x	15.54x	19.08x	4.85%