|
Market Closed -
Euronext Paris
11:55:00 2026-08-20 am EDT
|
After hours 12:36:29 pm | |||
| 103.05 EUR | +0.39% |
|
103.18 | +0.12% |
| Aug. 14 | Berenberg: Unibail-Rodamco-Westfield Earnings Acceleration 'Fully on Track'; Price Target Up | MT |
| Aug. 14 | Berenberg raises its target on Unibail-Rodamco-Westfield |  |
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 | 14,830 | - | - |
| Change | - | -20.98% | 37.88% | 11.47% | 28.19% | 11.54% | - | - |
| Enterprise Value (EV) 1 | 34,485 | 29,720 | 31,279 | 32,540 | 31,796 | 34,483 | 34,639 | 34,512 |
| Change | - | -13.82% | 5.24% | 4.03% | -2.29% | 8.45% | 0.45% | -0.37% |
| P/E | -8.78x | 38x | -5.71x | 69.9x | 10.6x | 8.92x | 8.41x | 8.13x |
| 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 | 2.32x |
| Capitalization / Revenue | 4.66x | 3.02x | 4.01x | 4.27x | 5.71x | 5.36x | 5.24x | 5.03x |
| EV / Revenue | 18.8x | 13.3x | 13.5x | 13.4x | 13.7x | 12.5x | 12.2x | 11.7x |
| EV / EBITDA | 20.9x | 13.5x | 14.2x | 13.8x | 13.9x | 15.3x | 15x | 14.1x |
| EV / EBIT | 21x | 13.8x | 14.6x | 14.1x | 14.2x | 15.6x | 16x | 14.9x |
| EV / FCF | 42x | 19.4x | 35.7x | 36.9x | 27.6x | 23x | 25.7x | 17.4x |
| FCF Yield | 2.38% | 5.15% | 2.8% | 2.71% | 3.62% | 4.35% | 3.89% | 5.75% |
| Dividend per Share 2 | - | - | 2.5 | 3.5 | 4.5 | 5.517 | 6.072 | 6.423 |
| Rate of return | - | - | 3.74% | 4.81% | 4.85% | 5.37% | 5.92% | 6.26% |
| 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 | 2,317 | 2,445 |
| EBIT 1 | 1,641 | 2,152 | 2,148 | 2,311 | 2,241 | 2,205 | 2,162 | 2,311 |
| 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 | 19,653 | 19,809 | 19,682 |
| Reference price 2 | 61.62 | 48.63 | 66.92 | 72.72 | 92.76 | 102.65 | 102.65 | 102.65 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 8.92x | 12.45x | 15.26x | 5.37% | 17.29B | |
| 40.5x | 15.96x | 16.24x | 5.18% | 59.38B | |
| 16.93x | 23.54x | 28.21x | 3.41% | 17.67B | |
| 19.95x | 16.71x | 23.99x | 5.05% | 14.82B | |
| 10.11x | 13.75x | 16.34x | 5.12% | 12.86B | |
| 27.94x | 11.06x | 17.44x | 3.88% | 10.21B | |
| 8.26x | 21x | 28.41x | 3.07% | 10.04B | |
| 15.41x | 11.94x | 18.56x | 6.24% | 9.5B | |
| 30.73x | 7.36x | 12x | 5.7% | 8.81B | |
| -153.52x | 8.36x | 19.94x | 1.96% | 7.17B | |
| Average | 2.52x | 14.21x | 19.64x | 4.5% | 16.77B | |
| Weighted average by Cap. | 17.70x | 15.29x | 18.96x | 4.74% |
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
