Valuation Unibail-Rodamco-Westfield SE Xetra

Stocks

Market Closed - Xetra Other stock markets 11:35:50 2026-07-24 EDT			5-day change	1st Jan Change
104.90 ^EUR	+0.33%		+1.21%	+12.75%

07-09	Unibail-Rodamco-Westfield up, Berenberg confident on growth
07-01	Profit-Taking in Real Estate Stocks, Exane Reassessment	DP

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	15,121	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	13.73%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	35,264	35,215	35,221
Change	-	-13.82%	5.24%	4.03%	-2.29%	10.91%	-0.14%	0.02%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	9.5x	8.73x	7.98x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.88x	0.83x	0.78x
PEG	-	-0x	0x	-1x	0x	0.4x	1x	0.84x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.45x	5.35x	5.14x
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	14.8x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	16.1x	15.8x	14.9x
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%	4.26%	3.82%	5.63%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.49	6.071	6.422
Rate of return	-	-	3.74%	4.81%	4.85%	5.24%	5.79%	6.12%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.04	12.01	13.14
Distribution rate	-	-	-21.3%	337%	51.6%	49.7%	50.6%	48.9%
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	2,273	2,378
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,192	2,230	2,362
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,655	1,699	1,908
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	20,143	20,094	20,100
Reference price ²	61.62	48.63	66.92	72.72	92.76	104.85	104.85	104.85
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	41.45x	15.92x	16.5x	5.06%	60.35B
SEGRO PLC	13.03x	24.09x	28.38x	3.44%	17.16B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.49x	17.21x	25.61x	4.83%	15.26B
KLÉPIERRE	11.01x	13.8x	16.53x	5.12%	12.47B
FEDERAL REALTY INVESTMENT TRUST	31.89x	11.54x	18.2x	3.64%	10.78B
MERLIN PROPERTIES SOCIMI, S.A.	8.04x	22.65x	30.66x	2.77%	10.71B
CAPITALAND ASCENDAS REIT	16.04x	12.4x	19.4x	6.03%	9.73B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.31x	7.27x	11.91x	5.75%	8.73B
VORNADO REALTY TRUST	-156x	8.1x	19.57x	1.93%	7.34B
Average	1.14x	14.77x	20.75x	4.29%	16.95B
Weighted average by Cap.	18.55x	15.86x	19.94x	4.55%