Valuation Unibail-Rodamco-Westfield SE

Stocks

Market Closed - Euronext Paris 11:55:00 2026-08-21 am EDT			5-day change	1st Jan Change
103.05 ^EUR	0.00%		-0.43%	+11.09%

Aug. 21	Moody's Lifts Unibail-Rodamco-Westfield's Rating on Operating Strength; Outlook Changed to Stable	MT
Aug. 14	Berenberg: Unibail-Rodamco-Westfield Earnings Acceleration 'Fully on Track'; Price Target Up	MT

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	14,888	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	11.98%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	34,521	34,686	34,560
Change	-	-13.82%	5.24%	4.03%	-2.29%	8.57%	0.48%	-0.36%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.95x	8.44x	8.16x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.85x	0.8x	0.75x
PEG	-	-0x	0x	-1x	0x	0.3x	1.4x	2.33x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.38x	5.26x	5.05x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.5x	12.3x	11.7x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	15.3x	14.9x	14x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.7x	15.9x	14.8x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23x	25.8x	17.4x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.35%	3.88%	5.74%
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%	5.35%	5.89%	6.23%
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	19,672
Reference price ²	61.62	48.63	66.92	72.72	92.76	103.05	103.05	103.05
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNIBAIL-RODAMCO-WESTFIELD SE	8.95x	12.47x	15.27x	5.35%	17.38B
REALTY INCOME CORPORATION	40.27x	15.9x	16.18x	5.21%	59.05B
SEGRO PLC	16.89x	23.5x	28.16x	3.41%	17.66B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.21x	16.85x	24.19x	4.99%	15.04B
KLÉPIERRE	10.21x	13.82x	16.43x	5.08%	13B
MERLIN PROPERTIES SOCIMI, S.A.	8.37x	21.19x	28.67x	3.03%	10.19B
FEDERAL REALTY INVESTMENT TRUST	27.76x	10.95x	17.26x	3.91%	10.14B
CAPITALAND ASCENDAS REIT	15.67x	12.06x	18.75x	6.14%	9.68B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	34.78x	7.55x	12.21x	5.39%	9.32B
VORNADO REALTY TRUST	-151.52x	8.31x	19.82x	1.98%	7.07B
Average	3.16x	14.26x	19.69x	4.45%	16.85B
Weighted average by Cap.	18.03x	15.29x	18.98x	4.73%