Valuation Unibail-Rodamco-Westfield SE OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 18:10:48 30/06/2026 BST			5-day change	1st Jan Change
111.90 ^USD	-5.09%		-5.09%	+2.66%

07-01	Profit-Taking in Real Estate Stocks, Exane Reassessment	DP
06-25	Unibail-Rodamco-Westfield completes its legal simplification

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	14,876	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	11.89%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	35,016	34,966	34,973
Change	-	-13.82%	5.24%	4.03%	-2.29%	10.13%	-0.14%	0.02%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	9.33x	8.59x	7.85x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.87x	0.82x	0.77x
PEG	-	-0x	0x	-1x	0x	0.3x	1x	0.83x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.36x	5.26x	5.05x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.6x	12.4x	11.9x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	15.8x	15.4x	14.3x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	16x	15.7x	14.8x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.3x	26x	17.6x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.29%	3.85%	5.67%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.49	6.07	6.417
Rate of return	-	-	3.74%	4.81%	4.85%	5.32%	5.88%	6.22%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.06	12.01	13.14
Distribution rate	-	-	-21.3%	337%	51.6%	49.6%	50.5%	48.8%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,775	2,826	2,943
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,223	2,269	2,444
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,192	2,227	2,355
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,658	1,700	1,907
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	20,140	20,090	20,097
Reference price ²	61.62	48.63	66.92	72.72	92.76	103.15	103.15	103.15
Nbr of stocks (in thousands)	138,594	138,767	139,041	142,625	143,334	144,216	-	-
Announcement Date	10/02/22	08/02/23	08/02/24	13/02/25	12/02/26	-	-	-

¹EUR in Million²EUR

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	40.79x	15.78x	16.35x	5.13%	59.53B
SEGRO PLC	11.08x	22.71x	26.71x	3.73%	15.9B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.83x	16.83x	24.67x	4.99%	14.78B
KLÉPIERRE	10.03x	13.26x	15.96x	5.5%	11.69B
MERLIN PROPERTIES SOCIMI, S.A.	8.15x	22.75x	30.66x	2.73%	10.93B
FEDERAL REALTY INVESTMENT TRUST	31.59x	11.34x	17.89x	3.74%	10.51B
CAPITALAND ASCENDAS REIT	15.94x	12.28x	19.18x	6.13%	9.63B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.43x	7.4x	12.1x	5.48%	9.16B
VORNADO REALTY TRUST	-2029x	8.39x	20.01x	1.85%	7.63B
Average	-207.02x	14.53x	20.39x	4.36%	16.64B
Weighted average by Cap.	-77.70x	15.50x	19.50x	4.64%