Valuation Unibail-Rodamco-Westfield SE

Stocks

Real-time Euronext Paris Other stock markets 06:40:15 2026-07-22 EDT			5-day change	1st Jan Change
104.75 ^EUR	+0.92%		+1.55%	+12.93%

07-09	Unibail-Rodamco-Westfield up, Berenberg confident on growth
07-01	Profit-Taking in Real Estate Stocks, Exane Reassessment	DP

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	14,970	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	12.59%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	35,113	35,063	35,069
Change	-	-13.82%	5.24%	4.03%	-2.29%	10.43%	-0.14%	0.02%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	9.4x	8.65x	7.9x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.87x	0.82x	0.77x
PEG	-	-0x	0x	-1x	0x	0.4x	0.99x	0.84x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.39x	5.3x	5.09x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.7x	12.4x	11.9x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	15.8x	15.4x	14.7x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	16x	15.7x	14.9x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.4x	26x	17.7x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.27%	3.84%	5.65%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.49	6.071	6.422
Rate of return	-	-	3.74%	4.81%	4.85%	5.29%	5.85%	6.19%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.04	12.01	13.14
Distribution rate	-	-	-21.3%	337%	51.6%	49.7%	50.6%	48.9%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,775	2,826	2,943
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,223	2,273	2,378
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,192	2,230	2,362
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,655	1,699	1,908
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	20,143	20,094	20,100
Reference price ²	61.62	48.63	66.92	72.72	92.76	103.80	103.80	103.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNIBAIL-RODAMCO-WESTFIELD SE	9.4x	12.65x	15.8x	5.29%	17.08B
REALTY INCOME CORPORATION	41.53x	15.96x	16.54x	5.03%	60.6B
SEGRO PLC	11.89x	22.62x	26.64x	3.77%	15.74B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.24x	17.07x	25.41x	4.89%	15.09B
KLÉPIERRE	10.92x	13.73x	16.45x	5.16%	12.41B
FEDERAL REALTY INVESTMENT TRUST	32.42x	11.59x	18.28x	3.62%	10.85B
MERLIN PROPERTIES SOCIMI, S.A.	7.97x	22.5x	30.46x	2.8%	10.65B
CAPITALAND ASCENDAS REIT	16.04x	12.39x	19.36x	6.03%	9.75B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.54x	7.3x	11.96x	5.69%	8.82B
VORNADO REALTY TRUST	-153.73x	8.21x	19.81x	1.88%	7.52B
Average	2.12x	14.40x	20.07x	4.42%	16.85B
Weighted average by Cap.	17.56x	15.31x	19.26x	4.66%