Valuation Hammerson plc London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:35:16 2026-07-10 EDT			5-day change	1st Jan Change
372.00 ^GBp	+0.54%		-0.43%	+12.73%

07-08	Hammerson redeploys Dublin assets to Ilac shopping centre	AN
07-08	Hammerson Disposes Non-core Properties for GBP69 Million	MT

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	1,972	-	-
Change	-	-17.88%	18.77%	-2.73%	27.46%	12.72%	-	-
Enterprise Value (EV) ¹	3,266	2,920	2,738	2,172	3,119	3,336	3,370	3,391
Change	-	-10.59%	-6.26%	-20.67%	43.64%	6.94%	1.02%	0.62%
P/E	-3.35x	-7.21x	-28.4x	-2.64x	7.17x	11.5x	9.03x	8.85x
PBR	0.53x	0.45x	0.57x	0.76x	0.79x	0.9x	0.85x	0.8x
PEG	-	0.1x	0.4x	-0x	-0x	-0.4x	0.3x	4.26x
Capitalization / Revenue	5.99x	5.52x	6.77x	7.26x	7.58x	7.26x	6.82x	6.58x
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	18.6x	17.3x	16.5x
EV / EBIT	21.2x	18.3x	16.8x	16.2x	21.6x	18.9x	17.8x	17.1x
EV / FCF	-22.2x	88x	140x	-	142x	477x	674x	1,130x
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%	4.89%	5.2%	5.38%
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	3.720	3.720	3.720
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
REALTY INCOME CORPORATION	40.45x	15.69x	16.27x	5.17%	59.04B
UNIBAIL-RODAMCO-WESTFIELD SE	9.2x	12.59x	15.43x	5.36%	16.9B
SEGRO PLC	13.53x	22.51x	26.48x	3.81%	15.64B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.16x	17.01x	24.95x	4.91%	15.04B
KLÉPIERRE	10.16x	13.36x	16.08x	5.43%	11.83B
MERLIN PROPERTIES SOCIMI, S.A.	7.95x	22.47x	30.42x	2.8%	10.65B
FEDERAL REALTY INVESTMENT TRUST	31.39x	11.29x	17.82x	3.76%	10.45B
CAPITALAND ASCENDAS REIT	16.13x	12.37x	19.33x	6.06%	9.75B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	22.96x	7.11x	11.65x	6.02%	8.34B
Average	19.10x	14.93x	19.82x	4.81%	17.52B
Weighted average by Cap.	25.00x	15.49x	19.01x	4.9%