Valuation Unibail-Rodamco-Westfield SE OTC Markets

Stocks

Market Closed - OTC Markets 03:59:59 2026-10-06 pm EDT			5-day change	1st Jan Change
10.03 ^USD	-0.05%		-9.72%	-13.53%

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	13,075	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	-1.66%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	32,885	33,063	33,024
Change	-	-13.82%	5.24%	4.03%	-2.29%	3.43%	0.54%	-0.12%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.19x	7.76x	7.82x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.73x	0.68x	0.63x
PEG	-	-0x	0x	-1x	0x	0.3x	1.4x	-10.42x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	4.72x	4.62x	4.43x
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	14.5x	14.2x	13.4x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.2x	15.2x	14.2x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	21.9x	24.6x	16.7x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.56%	4.07%	6%
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%	6.1%	6.7%	7.08%
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	90.50	90.50	90.50
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.	38.15x	18.2x	23.1x	3.34%	122B
SIMON PROPERTY GROUP, INC.	30.67x	13.87x	17.65x	4.47%	65.16B
REALTY INCOME CORPORATION	35.56x	14.41x	14.88x	6.07%	50.72B
GOODMAN GROUP	18.02x	15.22x	17.34x	1.15%	37.48B
SEGRO PLC	16.08x	25.01x	27.39x	3.57%	16.38B
KIMCO REALTY CORPORATION	25.74x	10.42x	14.35x	4.87%	14.78B
UNIBAIL-RODAMCO-WESTFIELD SE	8.01x	11.77x	14.43x	6.23%	14.35B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.95x	16.04x	23.31x	5.37%	13.93B
REGENCY CENTERS CORPORATION	28.67x	11.03x	16.1x	4.26%	13.03B
Average	24.32x	15.11x	18.73x	4.37%	38.62B
Weighted average by Cap.	30.22x	15.89x	19.48x	4.03%