|
Real-time Estimate
Tradegate
15:59:42 2026-09-28 EDT
|
5-day change | 1st Jan Change | ||
| 4.080 EUR | +1.49% |
|
0.00% | +9.49% |
| 09-15 | Berenberg likes GSK; Deutsche Bank lifts Astra | AN |
| 09-09 | RBC prefers Astra to GSK; HSBC cuts Burberry | 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 | 2,010 | - | - |
| Change | - | -17.88% | 18.77% | -2.73% | 27.46% | 14.89% | - | - |
| Enterprise Value (EV) 1 | 3,266 | 2,920 | 2,738 | 2,172 | 3,119 | 3,432 | 3,459 | 3,457 |
| Change | - | -10.59% | -6.26% | -20.67% | 43.64% | 10.02% | 0.8% | -0.06% |
| P/E | -3.35x | -7.21x | -28.4x | -2.64x | 7.17x | 11.2x | 10.7x | 9.39x |
| PBR | 0.53x | 0.45x | 0.57x | 0.76x | 0.79x | 0.86x | 0.82x | 0.78x |
| PEG | - | 0.1x | 0.4x | -0x | -0x | -0.3x | 2.41x | 0.7x |
| Capitalization / Revenue | 5.99x | 5.52x | 6.77x | 7.26x | 7.58x | 7.15x | 6.51x | 6.21x |
| EV / Revenue | 13.5x | 13.6x | 13.1x | 11.5x | 13.5x | 12.2x | 11.2x | 10.7x |
| EV / EBITDA | 22.3x | 17.5x | 16.5x | 15.9x | 21.6x | 17.9x | 16.4x | 15.3x |
| EV / EBIT | 21.2x | 18.3x | 16.8x | 16.2x | 21.6x | 18x | 16.3x | 15.3x |
| EV / FCF | -22.2x | 88x | 140x | - | 142x | 82.4x | 63.4x | 48.2x |
| FCF Yield | -4.51% | 1.14% | 0.72% | - | 0.7% | 1.21% | 1.58% | 2.08% |
| Dividend per Share 2 | 0.04 | 0.02 | 0.15 | 0.1563 | 0.165 | 0.1852 | 0.1968 | 0.207 |
| Rate of return | 1.22% | 0.84% | 5.28% | 5.59% | 5% | 5.37% | 5.71% | 6.01% |
| EPS 2 | -0.98 | -0.33 | -0.1 | -1.06 | 0.46 | 0.3087 | 0.3224 | 0.3671 |
| Distribution rate | -4.08% | -6.06% | -150% | -14.7% | 35.9% | 60% | 61% | 56.4% |
| Net sales 1 | 241.6 | 215.2 | 208.4 | 189 | 230.9 | 281 | 308.8 | 323.4 |
| EBITDA 1 | 146.4 | 166.4 | 166 | 136.9 | 144.2 | 191.3 | 210.7 | 226.1 |
| EBIT 1 | 154.3 | 159.4 | 163 | 133.8 | 144.6 | 191.1 | 212.1 | 225.6 |
| Net income 1 | -429.1 | -164.2 | -51.4 | -526.3 | 232.1 | 188.2 | 208.4 | 226.2 |
| Net Debt 1 | 1,819 | 1,732 | 1,326 | 799 | 1,370 | 1,422 | 1,449 | 1,447 |
| Reference price 2 | 3.280 | 2.380 | 2.840 | 2.796 | 3.300 | 3.446 | 3.446 | 3.446 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 36.78x | 14.7x | 15.18x | 5.88% | 52.39B | |
| 16.6x | 23.3x | 27.92x | 3.47% | 16.86B | |
| 8.3x | 11.89x | 14.57x | 6.01% | 15.1B | |
| 18.04x | 16.06x | 23.26x | 5.36% | 13.95B | |
| 9.53x | 13.3x | 15.85x | 5.4% | 11.94B | |
| 26.07x | 10.55x | 16.64x | 4.13% | 9.6B | |
| 14.21x | 11.56x | 18.16x | 6.64% | 8.91B | |
| 34.28x | 7.44x | 11.95x | 5.77% | 8.7B | |
| 7.19x | 19.35x | 26.05x | 3.45% | 8.65B | |
| Average | 19.00x | 14.24x | 18.84x | 5.12% | 16.23B | |
| Weighted average by Cap. | 23.51x | 14.80x | 18.14x | 5.31% |
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
