Valuation Unibail-Rodamco-Westfield SE OTC Markets

Stocks

Market Closed - OTC Markets 03:59:59 2026-10-07 pm EDT			5-day change	1st Jan Change
9.850 ^USD	-1.79%		-4.46%	-15.09%

Oct. 05	Switzerland: has greediness become a risk?
Aug. 28	Listen to the yellow birds

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	12,835	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	-3.47%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	32,645	32,823	32,784
Change	-	-13.82%	5.24%	4.03%	-2.29%	2.67%	0.55%	-0.12%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.04x	7.62x	7.67x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.71x	0.67x	0.62x
PEG	-	-0x	0x	-1x	0x	0.3x	1.38x	-10.22x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	4.63x	4.54x	4.35x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	11.8x	11.6x	11.1x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	14.4x	14.1x	13.3x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.1x	15.1x	14.1x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	21.7x	24.4x	16.5x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.6%	4.1%	6.05%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.516	6.066	6.405
Rate of return	-	-	3.74%	4.81%	4.85%	6.21%	6.83%	7.21%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.05	11.67	11.58
Distribution rate	-	-	-21.3%	337%	51.6%	49.9%	52%	55.3%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,769	2,829	2,949
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,260	2,332	2,468
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,162	2,177	2,330
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,762	1,860	2,098
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,810	19,988	19,949
Reference price ²	61.62	48.63	66.92	72.72	92.76	88.84	88.84	88.84
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.($)
PROLOGIS, INC.	38.33x	18.27x	23.19x	3.33%	122B
SIMON PROPERTY GROUP, INC.	30.72x	13.89x	17.67x	4.46%	65.27B
REALTY INCOME CORPORATION	35.88x	14.49x	14.96x	6.02%	51.17B
GOODMAN GROUP	17.9x	15.13x	17.23x	1.15%	37.3B
SEGRO PLC	16.16x	25.1x	27.49x	3.55%	16.54B
KIMCO REALTY CORPORATION	25.87x	10.45x	14.4x	4.85%	14.85B
UNIBAIL-RODAMCO-WESTFIELD SE	8.19x	11.87x	14.55x	6.1%	14.73B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.03x	16.09x	23.38x	5.35%	14.01B
REGENCY CENTERS CORPORATION	28.7x	11.04x	16.11x	4.25%	13.05B
Average	24.42x	15.15x	18.78x	4.34%	38.8B
Weighted average by Cap.	30.34x	15.92x	19.52x	4.01%