Valuation Unibail-Rodamco-Westfield SE

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-02 am EDT			After hours 12:41:55 pm
87.52 ^EUR	-0.41%		87.46	-0.07%

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	12,696	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	-4.51%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	32,384	32,553	32,439
Change	-	-13.82%	5.24%	4.03%	-2.29%	1.85%	0.52%	-0.35%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	7.95x	7.53x	7.59x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.73x	0.69x	0.64x
PEG	-	-0x	0x	-1x	0x	0.3x	1.36x	-10.14x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	4.58x	4.49x	4.31x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	11.7x	11.5x	11x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	14.3x	14x	13.1x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15x	15x	13.9x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	21.6x	24.2x	16.4x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.64%	4.14%	6.11%
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%	6.28%	6.9%	7.29%
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	19,688	19,856	19,743
Reference price ²	61.62	48.63	66.92	72.72	92.76	87.88	87.88	87.88
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.($)
UNIBAIL-RODAMCO-WESTFIELD SE	7.95x	11.69x	14.33x	6.28%	14.29B
PROLOGIS, INC.	38.18x	18.21x	23.12x	3.34%	122B
SIMON PROPERTY GROUP, INC.	30.34x	13.86x	17.61x	4.48%	64.97B
REALTY INCOME CORPORATION	35.4x	14.1x	14.85x	6.1%	50.49B
GOODMAN GROUP	18.22x	15.39x	17.53x	1.13%	37.64B
SEGRO PLC	16.03x	24.96x	27.33x	3.58%	16.32B
KIMCO REALTY CORPORATION	26.08x	10.47x	14.45x	4.83%	14.9B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.03x	16.09x	23.38x	5.35%	13.97B
REGENCY CENTERS CORPORATION	28.92x	11.07x	16.18x	4.23%	13.12B
LINK REAL ESTATE INVESTMENT TRUST	14.98x	10.9x	15.99x	6.73%	12.3B
Average	23.41x	14.67x	18.48x	4.61%	35.98B
Weighted average by Cap.	29.67x	15.69x	19.37x	4.12%