Valuation Hammerson plc London S.E.

Stocks

Real-time Estimate Cboe Europe Other stock markets 11:13:41 2026-08-05 EDT			5-day change	1st Jan Change
379.60 ^GBp	-0.21%		+2.71%	+14.85%

04:22am	Citi and Exane cut HSBC; LBBW cuts Vodafone	AN
08-04	Hammerson Company Secretary Alex Dunn sells 54,000 shares	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	2,219	-	-
Change	-	-17.88%	18.77%	-2.73%	27.46%	26.83%	-	-
Enterprise Value (EV) ¹	3,266	2,920	2,738	2,172	3,119	3,599	3,618	3,641
Change	-	-10.59%	-6.26%	-20.67%	43.64%	15.36%	0.55%	0.61%
P/E	-3.35x	-7.21x	-28.4x	-2.64x	7.17x	11x	9.2x	8.92x
PBR	0.53x	0.45x	0.57x	0.76x	0.79x	0.92x	0.87x	0.82x
PEG	-	0.1x	0.4x	-0x	-0x	-0.4x	0.5x	2.88x
Capitalization / Revenue	5.99x	5.52x	6.77x	7.26x	7.58x	8.41x	7.83x	7.49x
EV / Revenue	13.5x	13.6x	13.1x	11.5x	13.5x	13.6x	12.8x	12.3x
EV / EBITDA	22.3x	17.5x	16.5x	15.9x	21.6x	19.5x	17.9x	16.8x
EV / EBIT	21.2x	18.3x	16.8x	16.2x	21.6x	20.2x	18.4x	17.7x
EV / FCF	-22.2x	88x	140x	-	142x	-123x	72.3x	71.8x
FCF Yield	-4.51%	1.14%	0.72%	-	0.7%	-0.81%	1.38%	1.39%
Dividend per Share ²	0.04	0.02	0.15	0.1563	0.165	0.1809	0.1933	0.2022
Rate of return	1.22%	0.84%	5.28%	5.59%	5%	4.75%	5.08%	5.32%
EPS ²	-0.98	-0.33	-0.1	-1.06	0.46	0.3467	0.4136	0.4264
Distribution rate	-4.08%	-6.06%	-150%	-14.7%	35.9%	52.2%	46.7%	47.4%
Net sales ¹	241.6	215.2	208.4	189	230.9	263.8	283.4	296.2
EBITDA ¹	146.4	166.4	166	136.9	144.2	184.5	202.5	216.9
EBIT ¹	154.3	159.4	163	133.8	144.6	178.2	196.9	206.1
Net income ¹	-429.1	-164.2	-51.4	-526.3	232.1	198.6	220.3	228.5
Net Debt ¹	1,819	1,732	1,326	799	1,370	1,380	1,399	1,422
Reference price ²	3.280	2.380	2.840	2.796	3.300	3.804	3.804	3.804
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

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	40.29x	15.54x	16.2x	5.2%	58.65B
SEGRO PLC	17.19x	24.29x	28.74x	3.35%	17.74B
UNIBAIL-RODAMCO-WESTFIELD SE	9.61x	12.64x	15.5x	5.18%	17.62B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.57x	17.25x	25.68x	4.82%	15.44B
KLÉPIERRE	11.5x	14.04x	16.7x	4.99%	13.08B
FEDERAL REALTY INVESTMENT TRUST	29.63x	11.46x	17.99x	3.72%	10.67B
MERLIN PROPERTIES SOCIMI, S.A.	9.89x	22.04x	29.79x	2.84%	10.63B
CAPITALAND ASCENDAS REIT	16.23x	12.49x	19.55x	5.96%	9.93B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.21x	7.28x	11.71x	5.89%	8.52B
Average	20.24x	15.23x	20.21x	4.66%	18.03B
Weighted average by Cap.	25.39x	15.76x	19.41x	4.78%