Valuation Unibail-Rodamco-Westfield SE

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-12 EDT			5-day change	1st Jan Change
86.96 ^EUR	-0.41%		-1.83%	-6.25%

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	12,563	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	-5.51%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	32,374	32,552	32,513
Change	-	-13.82%	5.24%	4.03%	-2.29%	1.82%	0.55%	-0.12%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.01x	7.63x	7.76x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.7x	0.66x	0.61x
PEG	-	-0x	0x	-1x	0x	0.3x	1.52x	-4.52x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	4.54x	4.46x	4.27x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	11.7x	11.6x	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	14.1x
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%	4.64%	4.14%	6.1%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.515	6.056	6.428
Rate of return	-	-	3.74%	4.81%	4.85%	6.34%	6.96%	7.39%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	10.85	11.4	11.2
Distribution rate	-	-	-21.3%	337%	51.6%	50.8%	53.1%	57.4%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,766	2,817	2,943
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	2,159	2,176	2,307
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,722	1,812	2,011
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	86.96	86.96	86.96
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.($)
UNIBAIL-RODAMCO-WESTFIELD SE	7.9x	11.71x	14.35x	6.32%	14.13B
PROLOGIS, INC.	38.57x	18.38x	23.5x	3.31%	123B
SIMON PROPERTY GROUP, INC.	30.37x	13.77x	17.28x	4.52%	64.52B
REALTY INCOME CORPORATION	35.86x	14.48x	14.96x	6.02%	51.1B
GOODMAN GROUP	18.61x	15.71x	17.9x	1.11%	38.76B
SEGRO PLC	16.14x	25.08x	27.47x	3.56%	16.46B
KIMCO REALTY CORPORATION	25.9x	10.46x	14.41x	4.84%	14.86B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.95x	16.04x	23.27x	5.38%	13.91B
REGENCY CENTERS CORPORATION	28.96x	11.11x	16.28x	4.22%	13.16B
LINK REAL ESTATE INVESTMENT TRUST	15.02x	10.91x	15.85x	6.71%	12.36B
Average	23.53x	14.77x	18.53x	4.6%	36.23B
Weighted average by Cap.	29.91x	15.83x	19.51x	4.09%