|
Market Closed -
Deutsche Boerse AG
02:02:54 2026-08-18 EDT
|
5-day change | 1st Jan Change | ||
| 4.360 EUR | -3.11% |
|
-0.91% | +15.87% |
| 08-12 | Shore cuts Tesco; Davy lowers Greggs | AN |
| 08-06 | JPMorgan cuts Smith & Nephew; brokers like Next | AN |
Company Valuation: Hammerson plc
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 | 2,182 | - | - |
| Change | - | -17.88% | 18.77% | -2.73% | 27.46% | 24.69% | - | - |
| Enterprise Value (EV) 1 | 3,266 | 2,920 | 2,738 | 2,172 | 3,119 | 3,606 | 3,633 | 3,626 |
| Change | - | -10.59% | -6.26% | -20.67% | 43.64% | 15.6% | 0.75% | -0.2% |
| P/E | -3.35x | -7.21x | -28.4x | -2.64x | 7.17x | 10.3x | 10.3x | 9.79x |
| PBR | 0.53x | 0.45x | 0.57x | 0.76x | 0.79x | 0.92x | 0.87x | 0.83x |
| PEG | - | 0.1x | 0.4x | -0x | -0x | -0.5x | 195.99x | 1.74x |
| Capitalization / Revenue | 5.99x | 5.52x | 6.77x | 7.26x | 7.58x | 7.9x | 7.19x | 6.92x |
| EV / Revenue | 13.5x | 13.6x | 13.1x | 11.5x | 13.5x | 13.1x | 12x | 11.5x |
| EV / EBITDA | 22.3x | 17.5x | 16.5x | 15.9x | 21.6x | 18.9x | 17.4x | 16x |
| EV / EBIT | 21.2x | 18.3x | 16.8x | 16.2x | 21.6x | 18.9x | 17.1x | 16x |
| EV / FCF | -22.2x | 88x | 140x | - | 142x | 59.8x | 40.3x | 29.3x |
| FCF Yield | -4.51% | 1.14% | 0.72% | - | 0.7% | 1.67% | 2.48% | 3.41% |
| Dividend per Share 2 | 0.04 | 0.02 | 0.15 | 0.1563 | 0.165 | 0.1833 | 0.1957 | 0.2046 |
| Rate of return | 1.22% | 0.84% | 5.28% | 5.59% | 5% | 4.9% | 5.23% | 5.47% |
| EPS 2 | -0.98 | -0.33 | -0.1 | -1.06 | 0.46 | 0.3615 | 0.3617 | 0.3821 |
| Distribution rate | -4.08% | -6.06% | -150% | -14.7% | 35.9% | 50.7% | 54.1% | 53.5% |
| Net sales 1 | 241.6 | 215.2 | 208.4 | 189 | 230.9 | 276.1 | 303.6 | 315.1 |
| EBITDA 1 | 146.4 | 166.4 | 166 | 136.9 | 144.2 | 190.3 | 209.1 | 226.6 |
| EBIT 1 | 154.3 | 159.4 | 163 | 133.8 | 144.6 | 190.5 | 212 | 226.4 |
| Net income 1 | -429.1 | -164.2 | -51.4 | -526.3 | 232.1 | 197.1 | 210.7 | 222.7 |
| Net Debt 1 | 1,819 | 1,732 | 1,326 | 799 | 1,370 | 1,424 | 1,451 | 1,444 |
| Reference price 2 | 3.280 | 2.380 | 2.840 | 2.796 | 3.300 | 3.740 | 3.740 | 3.740 |
| Nbr of stocks (in thousands) | 441,130 | 499,228 | 496,906 | 490,939 | 530,184 | 583,323 | - | - |
| Announcement Date | 3/4/22 | 3/9/23 | 2/29/24 | 2/26/25 | 2/25/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.15x | 15.85x | 16.08x | 5.23% | 58.86B | |
| 16.79x | 23.41x | 28.29x | 3.43% | 17.46B | |
| 8.97x | 12.48x | 14.82x | 5.35% | 17.27B | |
| 20.46x | 16.99x | 24.39x | 4.93% | 15.14B | |
| 10.25x | 13.86x | 16.47x | 5.06% | 12.95B | |
| 9.34x | 21.44x | 29x | 2.98% | 10.29B | |
| 28.05x | 11.09x | 17.49x | 3.86% | 10.25B | |
| 15.54x | 12x | 18.66x | 6.19% | 9.54B | |
| 27.81x | 7.14x | 11.62x | 6.14% | 8.18B | |
| Average | 19.71x | 14.92x | 19.65x | 4.8% | 17.77B | |
| Weighted average by Cap. | 25.09x | 15.64x | 18.94x | 4.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HMSO Stock
- H2V Stock
- Valuation Hammerson plc
Select your edition
All financial news and data tailored to specific country editions
