Valuation Unibail-Rodamco-Westfield SE Xetra

Stocks

Market Closed - Xetra 11:35:55 2026-10-09 EDT			5-day change	1st Jan Change
87.32 ^EUR	-0.25%		-0.41%	-6.15%

10-05	Switzerland: has greediness become a risk?
08-28	Listen to the yellow birds

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	12,615	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	-5.12%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	32,426	32,604	32,564
Change	-	-13.82%	5.24%	4.03%	-2.29%	1.98%	0.55%	-0.12%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	7.9x	7.49x	7.54x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.7x	0.66x	0.61x
PEG	-	-0x	0x	-1x	0x	0.3x	1.35x	-10.05x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	4.56x	4.46x	4.28x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	11.7x	11.5x	11x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	14.3x	14x	13.2x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15x	15x	14.2x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	21.6x	24.2x	16.4x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.63%	4.13%	6.09%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.516	6.074	6.449
Rate of return	-	-	3.74%	4.81%	4.85%	6.32%	6.96%	7.38%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.05	11.67	11.58
Distribution rate	-	-	-21.3%	337%	51.6%	49.9%	52.1%	55.7%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,769	2,829	2,949
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,260	2,332	2,468
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,155	2,173	2,295
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,762	1,860	2,098
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,810	19,988	19,949
Reference price ²	61.62	48.63	66.92	72.72	92.76	87.32	87.32	87.32
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.($)
PROLOGIS, INC.	38.51x	18.34x	23.27x	3.31%	123B
SIMON PROPERTY GROUP, INC.	30.4x	13.79x	17.54x	4.51%	64.59B
REALTY INCOME CORPORATION	35.82x	14.48x	14.94x	6.02%	51.09B
GOODMAN GROUP	18.03x	15.23x	17.36x	1.15%	37.43B
SEGRO PLC	15.95x	24.87x	27.23x	3.6%	16.24B
KIMCO REALTY CORPORATION	25.81x	10.44x	14.38x	4.86%	14.82B
UNIBAIL-RODAMCO-WESTFIELD SE	7.78x	11.64x	14.26x	6.42%	13.91B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.92x	16.04x	23.31x	5.38%	13.9B
REGENCY CENTERS CORPORATION	28.73x	11.04x	16.12x	4.25%	13.06B
Average	24.33x	15.10x	18.71x	4.39%	38.66B
Weighted average by Cap.	30.39x	15.93x	19.53x	4.02%