Valuation Unibail-Rodamco-Westfield SE OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 14:40:32 2026-06-26 EDT			5-day change	1st Jan Change
13.49 ^USD	-2.10%		-1.96%	+16.29%

06-25	Unibail-Rodamco-Westfield completes its legal simplification
06-25	Unibail-Rodamco-Westfield Completes Legal Structure Simplification	MT

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	14,905	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	12.1%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	35,219	35,157	35,176
Change	-	-13.82%	5.24%	4.03%	-2.29%	10.77%	-0.18%	0.06%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	9.19x	8.37x	7.48x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.87x	0.83x	0.73x
PEG	-	-0x	0x	-1x	0x	0.3x	0.85x	0.6x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.45x	5.4x	5.2x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.9x	12.7x	12.3x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	16x	15.6x	14.5x
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	26.1x	17.7x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.26%	3.83%	5.64%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.48	6.103	6.391
Rate of return	-	-	3.74%	4.81%	4.85%	5.3%	5.91%	6.18%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.25	12.35	13.82
Distribution rate	-	-	-21.3%	337%	51.6%	48.7%	49.4%	46.3%
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	2,190	2,226	2,354
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	20,315	20,252	20,272
Reference price ²	61.62	48.63	66.92	72.72	92.76	103.35	103.35	103.35
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	40.33x	15.64x	16.25x	5.19%	58.86B
SEGRO PLC	11.08x	23.51x	26.25x	3.72%	15.74B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.83x	16.83x	24.67x	4.99%	14.76B
KLÉPIERRE	10.45x	13.58x	16.29x	5.28%	12.14B
MERLIN PROPERTIES SOCIMI, S.A.	8.15x	22.87x	30.81x	2.73%	10.97B
FEDERAL REALTY INVESTMENT TRUST	32.47x	11.56x	18.23x	3.63%	10.81B
CAPITALAND ASCENDAS REIT	16.26x	12.42x	19.4x	6.01%	9.8B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	29.85x	7.57x	12.52x	5.22%	9.62B
VORNADO REALTY TRUST	-1955.5x	8.13x	19.33x	1.92%	7.36B
Average	-198.56x	14.68x	20.42x	4.3%	16.67B
Weighted average by Cap.	-70.18x	15.55x	19.45x	4.63%