Valuation Unibail-Rodamco-Westfield SE OTC Markets

Stocks

Market Closed - OTC Markets 01:09:03 2026-09-11 pm EDT			5-day change	1st Jan Change
110.20 ^USD	+0.55%		-1.82%	+1.11%

Aug. 28	Listen to the yellow birds
Aug. 24	Wall Street's Three-Way Stress Test

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	13,422	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	0.95%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	33,055	33,219	33,094
Change	-	-13.82%	5.24%	4.03%	-2.29%	3.96%	0.5%	-0.38%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.07x	7.61x	7.36x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.77x	0.72x	0.67x
PEG	-	-0x	0x	-1x	0x	0.3x	1.27x	2.1x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	4.85x	4.75x	4.55x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	11.9x	11.7x	11.2x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	14.6x	14.2x	13.4x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15x	15.3x	14.2x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	22x	24.7x	16.7x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.54%	4.05%	5.99%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.517	6.071	6.422
Rate of return	-	-	3.74%	4.81%	4.85%	5.94%	6.53%	6.91%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.51	12.2	12.63
Distribution rate	-	-	-21.3%	337%	51.6%	47.9%	49.8%	50.8%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,769	2,828	2,950
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,260	2,332	2,463
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,205	2,176	2,329
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,770	1,840	2,109
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,633	19,798	19,673
Reference price ²	61.62	48.63	66.92	72.72	92.76	92.90	92.90	92.90
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.($)
REALTY INCOME CORPORATION	39.41x	15.31x	15.82x	5.48%	56.12B
SEGRO PLC	16.46x	23.17x	27.76x	3.5%	17.08B
UNIBAIL-RODAMCO-WESTFIELD SE	8.07x	11.94x	14.62x	5.94%	15.58B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.91x	16.33x	23.47x	5.27%	14.32B
KLÉPIERRE	9.29x	13.33x	15.88x	5.38%	12.2B
FEDERAL REALTY INVESTMENT TRUST	26.98x	10.79x	16.97x	3.99%	9.94B
MERLIN PROPERTIES SOCIMI, S.A.	7.69x	20.19x	27.31x	3.23%	9.43B
CAPITALAND ASCENDAS REIT	14.58x	11.77x	18.5x	6.47%	9.23B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	34.99x	7.52x	12.08x	5.63%	8.91B
Average	19.49x	14.48x	19.16x	4.99%	16.98B
Weighted average by Cap.	24.71x	15.12x	18.48x	5.11%