|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 101.10 EUR | -1.32% |
|
+0.20% | +8.99% |
| 07-01 | Profit-Taking in Real Estate Stocks, Exane Reassessment | DP |
| 06-25 | Unibail-Rodamco-Westfield completes its legal simplification |  |
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 | 14,580 | - | - |
| Change | - | -20.98% | 37.88% | 11.47% | 28.19% | 9.66% | - | - |
| Enterprise Value (EV) 1 | 34,485 | 29,720 | 31,279 | 32,540 | 31,796 | 35,115 | 35,056 | 35,095 |
| Change | - | -13.82% | 5.24% | 4.03% | -2.29% | 10.44% | -0.17% | 0.11% |
| P/E | -8.78x | 38x | -5.71x | 69.9x | 10.6x | 9.14x | 8.42x | 7.69x |
| PBR | 0.5x | 0.35x | 0.54x | 0.6x | 0.77x | 0.85x | 0.8x | 0.75x |
| PEG | - | -0x | 0x | -1x | 0x | 0.3x | 0.98x | 0.82x |
| Capitalization / Revenue | 4.66x | 3.02x | 4.01x | 4.27x | 5.71x | 5.25x | 5.16x | 4.95x |
| 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 | 14.4x |
| 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 | 6.07 | 6.417 |
| Rate of return | - | - | 3.74% | 4.81% | 4.85% | 5.43% | 6% | 6.35% |
| EPS 2 | -7.02 | 1.28 | -11.72 | 1.04 | 8.72 | 11.06 | 12.01 | 13.14 |
| Distribution rate | - | - | -21.3% | 337% | 51.6% | 49.6% | 50.5% | 48.8% |
| 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 | 2,269 | 2,444 |
| EBIT 1 | 1,641 | 2,152 | 2,148 | 2,311 | 2,241 | 2,192 | 2,227 | 2,355 |
| Net income 1 | -972.1 | 178.2 | -1,629 | 146.2 | 1,268 | 1,658 | 1,700 | 1,907 |
| Net Debt 1 | 25,945 | 22,972 | 21,974 | 22,168 | 18,500 | 20,535 | 20,475 | 20,515 |
| Reference price 2 | 61.62 | 48.63 | 66.92 | 72.72 | 92.76 | 101.10 | 101.10 | 101.10 |
| 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, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.26x | 12.7x | 15.76x | 5.35% | 16.88B | |
| 39.59x | 15.45x | 16.05x | 5.28% | 57.78B | |
| 11.02x | 23.48x | 26.34x | 3.74% | 15.71B | |
| 19.59x | 16.69x | 24.47x | 5.06% | 14.57B | |
| 10.28x | 13.45x | 16.14x | 5.37% | 11.96B | |
| 8.04x | 22.66x | 30.53x | 2.76% | 10.85B | |
| 32.04x | 11.45x | 18.07x | 3.68% | 10.66B | |
| 15.94x | 12.28x | 19.18x | 6.13% | 9.61B | |
| 28.57x | 7.42x | 12.26x | 5.45% | 9.21B | |
| -1965x | 8.26x | 19.7x | 1.91% | 7.39B | |
| Average | -179.07x | 14.38x | 19.85x | 4.47% | 16.46B | |
| Weighted average by Cap. | -64.72x | 15.16x | 18.97x | 4.77% |
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
