|
Market Closed -
Other stock markets
|
After hours 15:20:38 | |||
| 99.74 EUR | +0.75% |
|
101.58 | +1.84% |
| 06-10 | Jefferies reiterates Buy rating on URW following full takeover of Westfield UTC |  |
| 06-10 | European equities hold firm despite renewed Middle East tensions | |
Company Valuation: Unibail-Rodamco-Westfield SE
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 | 14,277 | - | - |
| Change | - | -20.98% | 37.88% | 11.47% | 28.19% | 7.38% | - | - |
| Enterprise Value (EV) 1 | 34,485 | 29,720 | 31,279 | 32,540 | 31,796 | 34,555 | 34,496 | 34,514 |
| Change | - | -13.82% | 5.24% | 4.03% | -2.29% | 8.68% | -0.17% | 0.05% |
| P/E Ratio | -8.78x | 38x | -5.71x | 69.9x | 10.6x | 9.29x | 7.46x | 6.72x |
| PBR | 0.5x | 0.35x | 0.54x | 0.6x | 0.77x | 0.84x | 0.79x | 0.7x |
| PEG | - | -0x | 0x | -1x | 0x | 0.4x | 0.3x | 0.6x |
| Capitalization / Revenue | 4.66x | 3.02x | 4.01x | 4.27x | 5.71x | 5.22x | 5.17x | 4.98x |
| EV / Revenue | 18.8x | 13.3x | 13.5x | 13.4x | 13.7x | 12.6x | 12.5x | 12x |
| EV / EBITDA | 20.9x | 13.5x | 14.2x | 13.8x | 13.9x | 15.7x | 15.4x | 14.2x |
| EV / EBIT | 21x | 13.8x | 14.6x | 14.1x | 14.2x | 15.8x | 15.5x | 14.8x |
| EV / FCF | 42x | 19.4x | 35.7x | 36.9x | 27.6x | 23x | 25.6x | 17.4x |
| FCF Yield | 2.38% | 5.15% | 2.8% | 2.71% | 3.62% | 4.34% | 3.9% | 5.75% |
| Dividend per Share 2 | - | - | 2.5 | 3.5 | 4.5 | 5.483 | 6.1 | 6.385 |
| Rate of return | - | - | 3.74% | 4.81% | 4.85% | 5.54% | 6.16% | 6.45% |
| EPS 2 | -7.02 | 1.28 | -11.72 | 1.04 | 8.72 | 10.66 | 13.26 | 14.74 |
| Distribution rate | - | - | -21.3% | 337% | 51.6% | 51.5% | 46% | 43.3% |
| 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 | 2,189 | 2,219 | 2,337 |
| 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 | 20,278 | 20,219 | 20,237 |
| Reference price 2 | 61.62 | 48.63 | 66.92 | 72.72 | 92.76 | 99.00 | 99.00 | 99.00 |
| 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
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.29x | 12.63x | 15.66x | 5.54% | 16.5B | |
| 39.53x | 15.51x | 16.12x | 5.27% | 57.92B | |
| 19.26x | 16.48x | 24.11x | 5.14% | 14.4B | |
| 8.74x | 20.69x | 23.15x | 4.5% | 13.21B | |
| 10.3x | 13.47x | 16.16x | 5.38% | 12.11B | |
| 32.09x | 11.47x | 18.09x | 3.68% | 10.68B | |
| 7.8x | 22.07x | 29.73x | 2.87% | 10.56B | |
| 16x | 12.3x | 19.21x | 6.11% | 9.7B | |
| 28.31x | 7.26x | 12.14x | 5.51% | 9.12B | |
| -1914x | 8.29x | 21x | 1.94% | 7.2B | |
| Average | -174.27x | 14.02x | 19.54x | 4.59% | 16.14B | |
| Weighted average by Cap. | -61.85x | 14.75x | 18.56x | 4.88% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- URW Stock
- Valuation Unibail-Rodamco-Westfield SE
Select your edition
All financial news and data tailored to specific country editions
