Valuation Unibail-Rodamco-Westfield SE OTC Markets

Stocks

Delayed OTC Markets Other stock markets 10:58:59 2026-06-08 EDT			5-day change	1st Jan Change
109.73 ^USD	-3.99%		-3.99%	+0.67%

09:45am	Jefferies Maintains Buy Rating on URW as Portfolio Rotation Continues
06-10	Jefferies reiterates Buy rating on URW following full takeover of Westfield UTC

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	14,384	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	8.19%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	34,662	34,603	34,621
Change	-	-13.82%	5.24%	4.03%	-2.29%	9.02%	-0.17%	0.05%
P/E Ratio	-8.78x	38x	-5.71x	69.9x	10.6x	9.36x	7.52x	6.77x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.85x	0.79x	0.7x
PEG	-	-0x	0x	-1x	0x	0.4x	0.3x	0.6x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.26x	5.21x	5.02x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.7x	12.5x	12.1x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	15.7x	15.4x	14.2x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.8x	15.6x	14.8x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.1x	25.7x	17.5x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.33%	3.89%	5.73%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.483	6.1	6.385
Rate of return	-	-	3.74%	4.81%	4.85%	5.5%	6.12%	6.4%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	10.66	13.26	14.74
Distribution rate	-	-	-21.3%	337%	51.6%	51.5%	46%	43.3%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,737	2,763	2,866
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,207	2,247	2,430
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,189	2,219	2,337
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,719	1,720	1,889
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	20,278	20,219	20,237
Reference price ²	61.62	48.63	66.92	72.72	92.76	99.74	99.74	99.74
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REALTY INCOME CORPORATION	39.4x	15.48x	16.08x	5.29%	57.73B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.26x	16.48x	24.11x	5.14%	14.38B
SEGRO PLC	8.63x	20.52x	22.96x	4.56%	12.99B
KLÉPIERRE	10.31x	13.48x	16.17x	5.37%	12.09B
FEDERAL REALTY INVESTMENT TRUST	32.37x	11.54x	18.2x	3.64%	10.77B
MERLIN PROPERTIES SOCIMI, S.A.	7.8x	22.07x	29.73x	2.87%	10.53B
CAPITALAND ASCENDAS REIT	16.07x	12.33x	19.26x	6.08%	9.72B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.56x	7.29x	12.19x	5.46%	9.2B
VORNADO REALTY TRUST	-1948.5x	8.36x	21.18x	1.91%	7.33B
Average	-198.46x	14.17x	19.99x	4.48%	16.08B
Weighted average by Cap.	-73.54x	14.96x	18.88x	4.81%