Valuation Hammerson plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 08:13:25 19/08/2026 BST			5-day change	1st Jan Change
4.370 ^EUR	+0.23%		-2.24%	+15.87%

08-12	Shore cuts Tesco; Davy lowers Greggs	AN
08-06	JPMorgan cuts Smith & Nephew; brokers like Next	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	2,182	-	-
Change	-	-17.88%	18.77%	-2.73%	27.46%	24.69%	-	-
Enterprise Value (EV) ¹	3,266	2,920	2,738	2,172	3,119	3,606	3,633	3,626
Change	-	-10.59%	-6.26%	-20.67%	43.64%	15.6%	0.75%	-0.2%
P/E	-3.35x	-7.21x	-28.4x	-2.64x	7.17x	10.3x	10.3x	9.79x
PBR	0.53x	0.45x	0.57x	0.76x	0.79x	0.92x	0.87x	0.83x
PEG	-	0.1x	0.4x	-0x	-0x	-0.5x	195.99x	1.74x
Capitalization / Revenue	5.99x	5.52x	6.77x	7.26x	7.58x	7.9x	7.19x	6.92x
EV / Revenue	13.5x	13.6x	13.1x	11.5x	13.5x	13.1x	12x	11.5x
EV / EBITDA	22.3x	17.5x	16.5x	15.9x	21.6x	18.9x	17.4x	16x
EV / EBIT	21.2x	18.3x	16.8x	16.2x	21.6x	18.9x	17.1x	16x
EV / FCF	-22.2x	88x	140x	-	142x	59.8x	40.3x	29.3x
FCF Yield	-4.51%	1.14%	0.72%	-	0.7%	1.67%	2.48%	3.41%
Dividend per Share ²	0.04	0.02	0.15	0.1563	0.165	0.1833	0.1957	0.2046
Rate of return	1.22%	0.84%	5.28%	5.59%	5%	4.9%	5.23%	5.47%
EPS ²	-0.98	-0.33	-0.1	-1.06	0.46	0.3615	0.3617	0.3821
Distribution rate	-4.08%	-6.06%	-150%	-14.7%	35.9%	50.7%	54.1%	53.5%
Net sales ¹	241.6	215.2	208.4	189	230.9	276.1	303.6	315.1
EBITDA ¹	146.4	166.4	166	136.9	144.2	190.3	209.1	226.6
EBIT ¹	154.3	159.4	163	133.8	144.6	190.5	212	226.4
Net income ¹	-429.1	-164.2	-51.4	-526.3	232.1	197.1	210.7	222.7
Net Debt ¹	1,819	1,732	1,326	799	1,370	1,424	1,451	1,444
Reference price ²	3.280	2.380	2.840	2.796	3.300	3.740	3.740	3.740
Nbr of stocks (in thousands)	441,130	499,228	496,906	490,939	530,184	583,323	-	-
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	40.02x	15.84x	16.12x	5.25%	58.68B
SEGRO PLC	16.89x	23.5x	28.16x	3.41%	17.54B
UNIBAIL-RODAMCO-WESTFIELD SE	8.83x	12.4x	14.72x	5.43%	16.99B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.12x	16.81x	24.13x	5.01%	14.87B
KLÉPIERRE	10.15x	13.77x	16.37x	5.11%	12.81B
MERLIN PROPERTIES SOCIMI, S.A.	8.39x	21.22x	28.71x	3.02%	10.13B
FEDERAL REALTY INVESTMENT TRUST	27.92x	11.06x	17.43x	3.88%	10.21B
CAPITALAND ASCENDAS REIT	15.48x	11.97x	18.61x	6.22%	9.49B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.87x	7.05x	11.49x	6.28%	7.99B
Average	19.52x	14.85x	19.53x	4.85%	17.63B
Weighted average by Cap.	24.97x	15.60x	18.87x	4.91%