Valuation Hammerson plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 10:17:52 30/06/2026 BST			5-day change	1st Jan Change
4.330 ^EUR	-0.23%		+5.42%	+13.74%

06-24	WINNERS & LOSERS: Segro leads FTSE 100, says ProLogis bid falls short	AN
06-02	Hammerson plc Announces Successful Pricing of 5-Year EUR 350 Million Bond	CI

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	1,957	-	-
Change	-	-17.88%	18.77%	-2.73%	27.46%	11.87%	-	-
Enterprise Value (EV) ¹	3,266	2,920	2,738	2,172	3,119	3,321	3,355	3,376
Change	-	-10.59%	-6.26%	-20.67%	43.64%	6.47%	1.02%	0.62%
P/E	-3.35x	-7.21x	-28.4x	-2.64x	7.17x	11.4x	8.97x	8.78x
PBR	0.53x	0.45x	0.57x	0.76x	0.79x	0.89x	0.84x	0.8x
PEG	-	0.1x	0.4x	-0x	-0x	-0.4x	0.3x	4.22x
Capitalization / Revenue	5.99x	5.52x	6.77x	7.26x	7.58x	7.21x	6.77x	6.53x
EV / Revenue	13.5x	13.6x	13.1x	11.5x	13.5x	12.2x	11.6x	11.3x
EV / EBITDA	22.3x	17.5x	16.5x	15.9x	21.6x	18.6x	17.2x	16.4x
EV / EBIT	21.2x	18.3x	16.8x	16.2x	21.6x	18.8x	17.7x	17.1x
EV / FCF	-22.2x	88x	140x	-	142x	474x	671x	1,125x
FCF Yield	-4.51%	1.14%	0.72%	-	0.7%	0.21%	0.15%	0.09%
Dividend per Share ²	0.04	0.02	0.15	0.1563	0.165	0.1818	0.1933	0.2002
Rate of return	1.22%	0.84%	5.28%	5.59%	5%	4.92%	5.24%	5.42%
EPS ²	-0.98	-0.33	-0.1	-1.06	0.46	0.3236	0.4118	0.4204
Distribution rate	-4.08%	-6.06%	-150%	-14.7%	35.9%	56.2%	46.9%	47.6%
Net sales ¹	241.6	215.2	208.4	189	230.9	271.6	289.1	299.5
EBITDA ¹	146.4	166.4	166	136.9	144.2	179	194.6	205.4
EBIT ¹	154.3	159.4	163	133.8	144.6	176.6	189.6	197.8
Net income ¹	-429.1	-164.2	-51.4	-526.3	232.1	188.7	216.6	223.2
Net Debt ¹	1,819	1,732	1,326	799	1,370	1,364	1,398	1,419
Reference price ²	3.280	2.380	2.840	2.796	3.300	3.692	3.692	3.692
Nbr of stocks (in thousands)	441,130	499,228	496,906	490,939	530,184	530,161	-	-
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	40.28x	15.62x	16.23x	5.19%	58.78B
UNIBAIL-RODAMCO-WESTFIELD SE	9.14x	12.84x	15.92x	5.33%	16.94B
SEGRO PLC	11.06x	23.47x	26.21x	3.73%	15.74B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.75x	16.78x	24.61x	5.02%	14.7B
KLÉPIERRE	10.43x	13.56x	16.27x	5.29%	12.13B
MERLIN PROPERTIES SOCIMI, S.A.	8.1x	22.76x	30.67x	2.74%	10.92B
FEDERAL REALTY INVESTMENT TRUST	32.55x	11.58x	18.27x	3.62%	10.83B
CAPITALAND ASCENDAS REIT	16.26x	12.43x	19.41x	6.01%	9.81B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	30.05x	7.6x	12.56x	5.18%	9.69B
Average	19.74x	15.18x	20.02x	4.68%	17.73B
Weighted average by Cap.	25.10x	15.58x	19.06x	4.83%