Valuation Unibail-Rodamco-Westfield SE Xetra

Stocks

Market Closed - Xetra 11:35:41 2026-09-04 EDT			After hours 15:59:59
96.92 ^EUR	+0.04%		97.25	+0.34%

08-28	Listen to the yellow birds
08-24	Wall Street's Three-Way Stress Test

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	14,034	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	5.55%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	33,667	33,832	33,707
Change	-	-13.82%	5.24%	4.03%	-2.29%	5.89%	0.49%	-0.37%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.44x	7.96x	7.69x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.81x	0.76x	0.71x
PEG	-	-0x	0x	-1x	0x	0.3x	1.32x	2.19x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.07x	4.96x	4.76x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.2x	12x	11.4x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	14.9x	14.5x	13.7x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.3x	15.5x	14.5x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	22.4x	25.1x	17x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.46%	3.98%	5.88%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.517	6.071	6.422
Rate of return	-	-	3.74%	4.81%	4.85%	5.68%	6.25%	6.61%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.51	12.2	12.63
Distribution rate	-	-	-21.3%	337%	51.6%	47.9%	49.8%	50.8%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,769	2,828	2,950
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,260	2,332	2,463
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,205	2,176	2,329
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,770	1,840	2,109
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,633	19,798	19,672
Reference price ²	61.62	48.63	66.92	72.72	92.76	97.14	97.14	97.14
Nbr of stocks (in thousands)	138,594	138,767	139,041	142,625	143,334	144,473	-	-
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	40.24x	15.69x	16.05x	5.29%	58.23B
SEGRO PLC	16.65x	23.35x	27.98x	3.46%	17.3B
UNIBAIL-RODAMCO-WESTFIELD SE	8.42x	12.14x	14.88x	5.69%	16.27B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.53x	16.48x	23.66x	5.18%	14.57B
KLÉPIERRE	9.94x	13.61x	16.17x	5.21%	12.6B
FEDERAL REALTY INVESTMENT TRUST	27.65x	10.97x	17.27x	3.9%	10.18B
MERLIN PROPERTIES SOCIMI, S.A.	7.76x	20.31x	27.48x	3.2%	9.53B
CAPITALAND ASCENDAS REIT	14.57x	11.79x	18.33x	6.38%	9.35B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.05x	7.62x	12.25x	5.47%	9.18B
Average	20.09x	14.66x	19.34x	4.86%	17.47B
Weighted average by Cap.	25.45x	15.34x	18.64x	4.97%