|
End-of-day quote
London S.E.
27/10/2026
|
5-day change | 1st Jan Change | ||
| 352.40 GBX | +0.28% |
|
+2.50% | +6.79% |
| 10-15 | Jefferies raises Derwent but cuts Workspace | AN |
| 10-05 | Switzerland: has greediness become a risk? |  |
Company Valuation: Hammerson Plc
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 | 2,056 | - | - |
| Change | - | -17.88% | 18.77% | -2.73% | 27.46% | 17.49% | - | - |
| Enterprise Value (EV) 1 | 3,266 | 2,920 | 2,738 | 2,172 | 3,119 | 3,477 | 3,505 | 3,503 |
| Change | - | -10.59% | -6.26% | -20.67% | 43.64% | 11.48% | 0.79% | -0.06% |
| P/E | -3.35x | -7.21x | -28.4x | -2.64x | 7.17x | 11.4x | 10.9x | 9.6x |
| PBR | 0.53x | 0.45x | 0.57x | 0.76x | 0.79x | 0.86x | 0.82x | 0.78x |
| PEG | - | 0.1x | 0.4x | -0x | -0x | -0.3x | 2.45x | 0.7x |
| Capitalization / Revenue | 5.99x | 5.52x | 6.77x | 7.26x | 7.58x | 7.32x | 6.66x | 6.36x |
| EV / Revenue | 13.5x | 13.6x | 13.1x | 11.5x | 13.5x | 12.4x | 11.4x | 10.8x |
| EV / EBITDA | 22.3x | 17.5x | 16.5x | 15.9x | 21.6x | 18.3x | 16.8x | 15.8x |
| EV / EBIT | 21.2x | 18.3x | 16.8x | 16.2x | 21.6x | 18.2x | 16.5x | 15.5x |
| EV / FCF | -22.2x | 88x | 140x | - | 142x | 83.5x | 51.5x | 43.4x |
| FCF Yield | -4.51% | 1.14% | 0.72% | - | 0.7% | 1.2% | 1.94% | 2.3% |
| Dividend per Share 2 | 0.04 | 0.02 | 0.15 | 0.1563 | 0.165 | 0.1852 | 0.1968 | 0.2067 |
| Rate of return | 1.22% | 0.84% | 5.28% | 5.59% | 5% | 5.26% | 5.59% | 5.87% |
| EPS 2 | -0.98 | -0.33 | -0.1 | -1.06 | 0.46 | 0.3087 | 0.3224 | 0.3671 |
| Distribution rate | -4.08% | -6.06% | -150% | -14.7% | 35.9% | 60% | 61% | 56.3% |
| Net sales 1 | 241.6 | 215.2 | 208.4 | 189 | 230.9 | 281 | 308.8 | 323.4 |
| EBITDA 1 | 146.4 | 166.4 | 166 | 136.9 | 144.2 | 189.7 | 208.1 | 221.6 |
| EBIT 1 | 154.3 | 159.4 | 163 | 133.8 | 144.6 | 191.1 | 212.1 | 225.6 |
| Net income 1 | -429.1 | -164.2 | -51.4 | -526.3 | 232.1 | 188.2 | 208.4 | 226.2 |
| Net Debt 1 | 1,819 | 1,732 | 1,326 | 799 | 1,370 | 1,422 | 1,449 | 1,447 |
| Reference price 2 | 3.280 | 2.380 | 2.840 | 2.796 | 3.300 | 3.524 | 3.524 | 3.524 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.42x | 12.38x | 18.33x | 5.26% | 2.74B | |
| 33.67x | 18.02x | 22.62x | 3.38% | 120B | |
| 32.41x | 14.43x | 18.53x | 4.24% | 68.69B | |
| 37.69x | 14.88x | 15.38x | 5.74% | 53.59B | |
| 18.34x | 15.52x | 17.65x | 1.13% | 38.49B | |
| 13.97x | 24.8x | 27.16x | 3.59% | 16.38B | |
| 27.58x | 10.94x | 15.04x | 4.53% | 15.9B | |
| 8.31x | 11.88x | 14.55x | 6% | 14.79B | |
| 18.13x | 16.2x | 23.54x | 5.31% | 14.13B | |
| 29.8x | 11.31x | 16.56x | 4.09% | 13.57B | |
| Average | 23.13x | 15.03x | 18.94x | 4.33% | 35.85B | |
| Weighted average by Cap. | 29.24x | 15.97x | 19.54x | 3.94% |
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
- HMSO Stock
- Valuation Hammerson Plc
Select your edition
All financial news and data tailored to specific country editions
