Valuation Unibail-Rodamco-Westfield SE Xetra

Stocks

Market Closed - Xetra 11:35:57 2026-08-14 EDT			5-day change	1st Jan Change
103.30 ^EUR	-0.10%		-1.01%	+11.03%

08-14	Berenberg: Unibail-Rodamco-Westfield Earnings Acceleration 'Fully on Track'; Price Target Up	MT
08-14	Berenberg raises its target on Unibail-Rodamco-Westfield

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	14,953	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	12.46%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	34,606	34,762	34,635
Change	-	-13.82%	5.24%	4.03%	-2.29%	8.84%	0.45%	-0.37%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.99x	8.48x	8.19x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.87x	0.81x	0.75x
PEG	-	-0x	0x	-1x	0x	0.3x	1.41x	2.33x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.4x	5.29x	5.07x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.5x	12.3x	11.7x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	14.8x	14.5x	13.5x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.7x	16.1x	15x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.1x	25.8x	17.5x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.34%	3.87%	5.73%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.517	6.072	6.423
Rate of return	-	-	3.74%	4.81%	4.85%	5.33%	5.87%	6.21%
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	2,333	2,397	2,574
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,205	2,162	2,311
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	19,653	19,809	19,682
Reference price ²	61.62	48.63	66.92	72.72	92.76	103.50	103.50	103.50
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	40.38x	15.83x	16.17x	5.2%	59.37B
SEGRO PLC	16.95x	23.57x	28.48x	3.4%	17.61B
UNIBAIL-RODAMCO-WESTFIELD SE	8.99x	12.5x	14.84x	5.33%	17.31B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.46x	16.99x	24.39x	4.93%	15.12B
KLÉPIERRE	10.49x	13.89x	16.52x	5.07%	12.89B
MERLIN PROPERTIES SOCIMI, S.A.	9.45x	21.61x	29.24x	2.94%	10.4B
FEDERAL REALTY INVESTMENT TRUST	28.14x	11.17x	17.54x	3.85%	10.29B
CAPITALAND ASCENDAS REIT	15.54x	12x	18.66x	6.19%	9.53B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.8x	7.21x	11.75x	5.98%	8.39B
Average	19.69x	14.97x	19.73x	4.77%	17.88B
Weighted average by Cap.	25.21x	15.67x	19.02x	4.85%