Valuation Unibail-Rodamco-Westfield SE OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 13:10:48 2026-06-30 EDT			5-day change	1st Jan Change
111.90 ^USD	-5.09%		-5.09%	+2.66%

07-01	Profit-Taking in Real Estate Stocks, Exane Reassessment	DP
06-25	Unibail-Rodamco-Westfield completes its legal simplification

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,540	6,748	9,305	10,372	13,296	14,746	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	10.91%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	35,281	35,222	35,261
Change	-	-13.82%	5.24%	4.03%	-2.29%	10.96%	-0.17%	0.11%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	9.14x	8.42x	7.69x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.85x	0.8x	0.75x
PEG	-	-0x	0x	-1x	0x	0.3x	0.98x	0.82x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.31x	5.22x	5.01x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.7x	12.5x	12x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	15.9x	15.5x	14.4x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	16.1x	15.8x	15x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.5x	26.2x	17.8x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.25%	3.82%	5.62%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.49	6.07	6.417
Rate of return	-	-	3.74%	4.81%	4.85%	5.43%	6%	6.35%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.06	12.01	13.14
Distribution rate	-	-	-21.3%	337%	51.6%	49.6%	50.5%	48.8%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,775	2,826	2,943
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,223	2,269	2,444
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,192	2,227	2,355
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,658	1,700	1,907
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	20,535	20,475	20,515
Reference price ²	61.62	48.63	66.92	72.72	92.76	101.10	101.10	101.10
Nbr of stocks (in thousands)	138,594	138,767	139,041	142,625	143,334	144,216	-	-
Announcement Date	2/10/22	2/8/23	2/8/24	2/13/25	2/12/26	-	-	-

¹EUR in Million²EUR

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	39.5x	15.43x	16.03x	5.29%	57.65B
SEGRO PLC	11.15x	22.82x	26.83x	3.7%	15.92B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.5x	16.64x	24.4x	5.08%	14.49B
KLÉPIERRE	10.15x	13.35x	16.1x	5.43%	11.78B
MERLIN PROPERTIES SOCIMI, S.A.	8.09x	22.63x	30.49x	2.76%	10.8B
FEDERAL REALTY INVESTMENT TRUST	31.25x	11.26x	17.76x	3.78%	10.4B
CAPITALAND ASCENDAS REIT	15.75x	12.18x	19.03x	6.21%	9.49B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.66x	7.43x	12.26x	5.43%	9.24B
VORNADO REALTY TRUST	-2003x	8.34x	19.88x	1.88%	7.54B
Average	-204.33x	14.45x	20.31x	4.4%	16.37B
Weighted average by Cap.	-77.46x	15.34x	19.36x	4.71%