|
Market Closed -
Euronext Paris
11:55:00 2026-10-23 am EDT
|
After hours 03:59:59 pm | |||
| 90.10 EUR | -0.02% |
|
90.02 | -0.09% |
| 01:27am | French and Benelux stocks-Factors to watch Oct 23 | RE |
| Oct. 22 | Unibail-Rodamco-Westfield Se Proposes Distribution Guidance for the Year 2026 | CI |
Company Valuation: Unibail-Rodamco-Westfield SE
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 | 13,020 | - | - |
| Change | - | -20.98% | 37.88% | 11.47% | 28.19% | -2.07% | - | - |
| Enterprise Value (EV) 1 | 34,485 | 29,720 | 31,279 | 32,540 | 31,796 | 32,610 | 32,830 | 32,765 |
| Change | - | -13.82% | 5.24% | 4.03% | -2.29% | 2.56% | 0.68% | -0.2% |
| P/E | -8.78x | 38x | -5.71x | 69.9x | 10.6x | 8.15x | 7.73x | 7.78x |
| PBR | 0.5x | 0.35x | 0.54x | 0.6x | 0.77x | 0.72x | 0.68x | 0.63x |
| PEG | - | -0x | 0x | -1x | 0x | 0.3x | 1.4x | -10.37x |
| Capitalization / Revenue | 4.66x | 3.02x | 4.01x | 4.27x | 5.71x | 4.7x | 4.6x | 4.41x |
| 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 | 14.3x |
| 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 | 5.515 | 6.009 | 6.359 |
| Rate of return | - | - | 3.74% | 4.81% | 4.85% | 6.12% | 6.67% | 7.06% |
| 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% | 51.5% | 54.9% |
| Net sales 1 | 1,833 | 2,231 | 2,322 | 2,427 | 2,328 | 2,769 | 2,830 | 2,952 |
| EBITDA 1 | 1,650 | 2,209 | 2,199 | 2,352 | 2,284 | 2,260 | 2,333 | 2,471 |
| EBIT 1 | 1,641 | 2,152 | 2,148 | 2,311 | 2,241 | 2,155 | 2,173 | 2,295 |
| Net income 1 | -972.1 | 178.2 | -1,629 | 146.2 | 1,268 | 1,702 | 1,812 | 2,062 |
| Net Debt 1 | 25,945 | 22,972 | 21,974 | 22,168 | 18,500 | 19,590 | 19,810 | 19,745 |
| Reference price 2 | 61.62 | 48.63 | 66.92 | 72.72 | 92.76 | 90.12 | 90.12 | 90.12 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.15x | 11.78x | 14.43x | 6.12% | 14.59B | |
| 37.23x | 18.03x | 22.66x | 3.38% | 120B | |
| 32.37x | 14.42x | 18.52x | 4.25% | 68.61B | |
| 37.85x | 14.92x | 15.42x | 5.72% | 53.82B | |
| 17.97x | 15.21x | 17.31x | 1.15% | 37.62B | |
| 13.88x | 24.7x | 27.05x | 3.61% | 16.35B | |
| 27.45x | 10.9x | 14.99x | 4.55% | 15.82B | |
| 17.97x | 16.08x | 23.37x | 5.35% | 14B | |
| 29.84x | 11.08x | 16.23x | 4.08% | 13.2B | |
| 15.06x | 10.92x | 15.86x | 6.7% | 12.38B | |
| Average | 23.78x | 14.80x | 18.58x | 4.49% | 36.68B | |
| Weighted average by Cap. | 30.07x | 15.79x | 19.38x | 4.04% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- URW Stock
- Valuation Unibail-Rodamco-Westfield SE
Select your edition
All financial news and data tailored to specific country editions
