Valuation Hammerson plc London S.E.

Equities

Market Closed - London S.E. Other stock markets 11:35:20 2025-06-16 am EDT			5-day change	1st Jan Change
293.60 ^GBX	+0.55%		+0.27%	+5.01%

Jun. 09	Luxury bricks flow-back
Jun. 05	Kempen Upgrades Hammerson to Buy, Boosts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,008	1,447	1,188	1,411	1,373	1,416	-	-
Change	-	43.52%	-17.88%	18.77%	-2.73%	3.17%	-	-
Enterprise Value (EV) ¹	3,208	3,266	2,920	2,738	2,172	2,476	2,556	2,590
Change	-	1.81%	-10.59%	-6.26%	-20.67%	14.04%	3.2%	1.35%
P/E ratio	-0.32x	-3.35x	-7.21x	-28.4x	-2.64x	12x	10.3x	9.49x
PBR	0.17x	0.53x	0.45x	0.57x	0.76x	0.76x	0.73x	0.69x
PEG	-	0x	0.1x	0.4x	-0x	-0x	0.6x	1.16x
Capitalization / Revenue	3.51x	5.99x	5.52x	6.77x	7.26x	6.89x	6.29x	5.98x
EV / Revenue	11.2x	13.5x	13.6x	13.1x	11.5x	12.1x	11.3x	10.9x
EV / EBITDA	20.2x	22.3x	17.5x	16.5x	15.9x	18.4x	16.6x	16.6x
EV / EBIT	24.2x	21.2x	18.3x	16.8x	16.2x	17.9x	16.3x	16.8x
EV / FCF	-21.3x	-22.2x	88x	140x	-	-17.6x	-31.6x	35.8x
FCF Yield	-4.69%	-4.51%	1.14%	0.72%	-	-5.69%	-3.17%	2.79%
Dividend per Share ²	0.04	0.04	0.02	0.15	0.1563	0.1631	0.1752	0.1824
Rate of return	1.61%	1.22%	0.84%	5.28%	5.59%	5.56%	5.97%	6.21%
EPS ²	-7.69	-0.98	-0.33	-0.1	-1.06	0.2449	0.2859	0.3093
Distribution rate	-0.52%	-4.08%	-6.06%	-150%	-14.7%	66.6%	61.3%	59%
Net sales ¹	286.9	241.6	215.2	208.4	189	205.5	225.2	236.7
EBITDA ¹	158.5	146.4	166.4	166	136.9	134.7	154.1	156.2
EBIT ¹	132.4	154.3	159.4	163	133.8	138.2	157.1	153.8
Net income ¹	-1,735	-429.1	-164.2	-51.4	-526.3	125.9	143.6	160.8
Net Debt ¹	2,200	1,819	1,732	1,326	799	1,060	1,140	1,174
Reference price ²	2.485	3.280	2.380	2.840	2.796	2.936	2.936	2.936
Nbr of stocks (in thousands)	405,707	441,130	499,228	496,906	490,939	482,360	-	-
Announcement Date	3/12/21	3/4/22	3/9/23	2/29/24	2/26/25	-	-	-

¹GBP in Million²GBP

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	42.15x	14.9x	15.67x	5.58%	52.05B
UNIBAIL-RODAMCO-WESTFIELD SE	10.32x	11.18x	14.72x	5.28%	13.72B
SEGRO PLC	10.12x	20.92x	23.64x	4.51%	12.72B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	39.95x	8.19x	12.81x	7.4%	12.47B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.63x	15.4x	22.52x	5.23%	12.17B
KLÉPIERRE	9.56x	13.26x	16.09x	5.73%	10.99B
CAPITALAND ASCENDAS REIT	16.6x	12.32x	19.29x	5.82%	9.38B
FEDERAL REALTY INVESTMENT TRUST	30.09x	9.89x	15.41x	4.65%	8.22B
VORNADO REALTY TRUST	-367.27x	8.6x	20.3x	1.84%	7.75B
Average	-21.09x	12.74x	17.83x	5.12%	15.5B
Weighted average by Cap.	6.09x	13.58x	17.16x	5.35%