Valuation Hammerson Euronext Paris

Stocks

End-of-day quote Euronext Paris Other stock markets			5-day change	1st Jan Change
- ^PTS	-.--%		-.--%	-

07-31	Kempen Upgrades Hammerson to Buy Rating, Boosts PT	MT
07-31	Morgan Stanley raises Mondi; RBC cuts Greggs	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,447	1,188	1,411	1,373	1,750	2,025	-	-
Change	-	-17.88%	18.77%	-2.73%	27.46%	15.75%	-	-
Enterprise Value (EV) ¹	3,266	2,920	2,738	2,172	3,119	3,434	3,471	3,494
Change	-	-10.59%	-6.26%	-20.67%	43.64%	10.07%	1.08%	0.67%
P/E	-3.35x	-7.21x	-28.4x	-2.64x	7.17x	11.1x	9.07x	8.8x
PBR	0.53x	0.45x	0.57x	0.76x	0.79x	0.93x	0.87x	0.83x
PEG	-	0.1x	0.4x	-0x	-0x	-0.4x	0.4x	2.83x
Capitalization / Revenue	5.99x	5.52x	6.77x	7.26x	7.58x	7.44x	7.04x	6.79x
EV / Revenue	13.5x	13.6x	13.1x	11.5x	13.5x	12.6x	12.1x	11.7x
EV / EBITDA	22.3x	17.5x	16.5x	15.9x	21.6x	19x	17.6x	16.8x
EV / EBIT	21.2x	18.3x	16.8x	16.2x	21.6x	19.7x	18.2x	17.6x
EV / FCF	-22.2x	88x	140x	-	142x	-117x	69.4x	68.9x
FCF Yield	-4.51%	1.14%	0.72%	-	0.7%	-0.85%	1.44%	1.45%
Dividend per Share ²	0.04	0.02	0.15	0.1563	0.165	0.1823	0.1948	0.1997
Rate of return	1.22%	0.84%	5.28%	5.59%	5%	4.77%	5.1%	5.23%
EPS ²	-0.98	-0.33	-0.1	-1.06	0.46	0.3448	0.4211	0.4342
Distribution rate	-4.08%	-6.06%	-150%	-14.7%	35.9%	52.9%	46.3%	46%
Net sales ¹	241.6	215.2	208.4	189	230.9	272.2	287.9	298.3
EBITDA ¹	146.4	166.4	166	136.9	144.2	180.9	196.7	208.3
EBIT ¹	154.3	159.4	163	133.8	144.6	174.6	190.7	198.2
Net income ¹	-429.1	-164.2	-51.4	-526.3	232.1	198.6	220.3	228.5
Net Debt ¹	1,819	1,732	1,326	799	1,370	1,408	1,445	1,469
Reference price ²	3.280	2.380	2.840	2.796	3.300	3.820	3.820	3.820
Nbr of stocks (in thousands)	441,130	499,228	496,906	490,939	530,184	530,160	-	-
Announcement Date	04/03/22	09/03/23	29/02/24	26/02/25	25/02/26	-	-	-

¹GBP in Million²GBP

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.($)
REALTY INCOME CORPORATION	41.27x	15.87x	16.45x	5.08%	59.56B
SEGRO PLC	17.05x	23.8x	28.03x	3.38%	17.58B
UNIBAIL-RODAMCO-WESTFIELD SE	9.56x	13.34x	16.2x	5.25%	17.5B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.57x	17.25x	25.68x	4.82%	15.43B
KLÉPIERRE	11.2x	14.13x	16.9x	4.98%	12.98B
FEDERAL REALTY INVESTMENT TRUST	30.72x	11.49x	18.13x	3.66%	10.72B
MERLIN PROPERTIES SOCIMI, S.A.	9.87x	22.16x	29.46x	2.84%	10.73B
CAPITALAND ASCENDAS REIT	16.42x	12.58x	19.69x	5.89%	10B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	25.45x	7.43x	12.17x	5.49%	8.97B
Average	20.23x	15.34x	20.30x	4.6%	18.16B
Weighted average by Cap.	25.79x	15.91x	19.50x	4.72%