Valuation Hammerson plc London S.E.

Stocks

Delayed London S.E. 07:42:58 2026-08-21 EDT			5-day change	1st Jan Change
379.60 ^GBp	+1.23%		-0.42%	+15.03%

08-19	Landsec nears Metrocentre deal, might consider equity raise	AN
08-19	Landsec nears Metrocentre mall deal, considers equity raise	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	2,187	-	-
Change	-	-17.88%	18.77%	-2.73%	27.46%	25.03%	-	-
Enterprise Value (EV) ¹	3,266	2,920	2,738	2,172	3,119	3,612	3,639	3,632
Change	-	-10.59%	-6.26%	-20.67%	43.64%	15.78%	0.75%	-0.19%
P/E	-3.35x	-7.21x	-28.4x	-2.64x	7.17x	10.4x	10.4x	9.81x
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	197.9x	1.74x
Capitalization / Revenue	5.99x	5.52x	6.77x	7.26x	7.58x	7.92x	7.21x	6.94x
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	19x	17.4x	16x
EV / EBIT	21.2x	18.3x	16.8x	16.2x	21.6x	19x	17.2x	16x
EV / FCF	-22.2x	88x	140x	-	142x	59.9x	40.3x	29.4x
FCF Yield	-4.51%	1.14%	0.72%	-	0.7%	1.67%	2.48%	3.4%
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%	4.89%	5.22%	5.46%
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	3.750	3.750	3.750
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REALTY INCOME CORPORATION	40.64x	16x	16.28x	5.17%	59.58B
SEGRO PLC	16.88x	23.5x	28.15x	3.42%	17.67B
UNIBAIL-RODAMCO-WESTFIELD SE	8.95x	12.47x	15.29x	5.35%	17.39B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.04x	16.76x	24.06x	5.03%	14.89B
KLÉPIERRE	10.14x	13.76x	16.36x	5.11%	12.91B
FEDERAL REALTY INVESTMENT TRUST	27.87x	11.04x	17.41x	3.89%	10.19B
MERLIN PROPERTIES SOCIMI, S.A.	8.35x	21.16x	28.63x	3.03%	10.18B
CAPITALAND ASCENDAS REIT	15.48x	11.97x	18.61x	6.22%	9.55B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	32.19x	7.52x	12.26x	5.44%	9.22B
Average	20.06x	14.91x	19.67x	4.74%	17.95B
Weighted average by Cap.	25.49x	15.62x	18.95x	4.84%