Valuation Unibail-Rodamco-Westfield SE London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-06-19 EDT			5-day change	1st Jan Change
98.54 ^EUR	-1.14%		-2.41%	+6.28%

06-12	Jefferies Maintains Buy Rating on URW as Portfolio Rotation Continues
06-10	Jefferies reiterates Buy rating on URW following full takeover of Westfield UTC

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	14,234	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	7.06%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	34,549	34,486	34,506
Change	-	-13.82%	5.24%	4.03%	-2.29%	8.66%	-0.18%	0.06%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.77x	7.99x	7.15x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.83x	0.79x	0.7x
PEG	-	-0x	0x	-1x	0x	0.3x	0.82x	0.6x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.2x	5.15x	4.97x
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	15.3x	14.2x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.8x	15.5x	14.7x
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	5.481	6.103	6.39
Rate of return	-	-	3.74%	4.81%	4.85%	5.55%	6.18%	6.47%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.25	12.35	13.81
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	20,314	20,252	20,272
Reference price ²	61.62	48.63	66.92	72.72	92.76	98.70	98.70	98.70
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	38.34x	15.21x	15.8x	5.44%	56.17B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.42x	16.57x	24.25x	5.1%	14.47B
SEGRO PLC	8.87x	20.89x	23.37x	4.43%	13.24B
KLÉPIERRE	10.03x	13.26x	15.9x	5.5%	11.72B
MERLIN PROPERTIES SOCIMI, S.A.	8.16x	22.77x	30.67x	2.74%	10.96B
FEDERAL REALTY INVESTMENT TRUST	31.25x	11.26x	17.76x	3.78%	10.4B
CAPITALAND ASCENDAS REIT	16.07x	12.33x	19.26x	6.08%	9.7B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.62x	7.29x	12.06x	5.65%	8.89B
VORNADO REALTY TRUST	-1890.5x	7.97x	19.04x	1.99%	7.11B
Average	-192.31x	14.17x	19.79x	4.52%	15.85B
Weighted average by Cap.	-69.81x	14.96x	18.82x	4.87%