|
Market Closed -
OTC Markets
19:57:21 03/06/2026 BST
|
5-day change | 1st Jan Change | ||
| 13.28 USD | +16.19% |
|
+9.53% | +14.48% |
| 08-03 | AlphaValue/Baader Europe Raises Unibail-Rodamco-Westfield's Price Target, Trims EPS Expectations | MT |
| 08-03 | Unibail-Rodamco-Westfield: Formally acknowledge one tranche of risk reduction |  |
Company Valuation: Unibail-Rodamco-Westfield SE
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 | 14,938 | - | - |
| Change | - | -20.98% | 37.88% | 11.47% | 28.19% | 12.36% | - | - |
| Enterprise Value (EV) 1 | 34,485 | 29,720 | 31,279 | 32,540 | 31,796 | 34,689 | 34,872 | 34,806 |
| Change | - | -13.82% | 5.24% | 4.03% | -2.29% | 9.1% | 0.53% | -0.19% |
| P/E | -8.78x | 38x | -5.71x | 69.9x | 10.6x | 9.39x | 8.8x | 8.19x |
| PBR | 0.5x | 0.35x | 0.54x | 0.6x | 0.77x | 0.88x | 0.82x | 0.77x |
| PEG | - | -0x | 0x | -1x | 0x | 0.4x | 1.29x | 1.1x |
| Capitalization / Revenue | 4.66x | 3.02x | 4.01x | 4.27x | 5.71x | 5.39x | 5.28x | 5.06x |
| EV / Revenue | 18.8x | 13.3x | 13.5x | 13.4x | 13.7x | 12.5x | 12.3x | 11.8x |
| EV / EBITDA | 20.9x | 13.5x | 14.2x | 13.8x | 13.9x | 15.4x | 15.3x | 14.6x |
| EV / EBIT | 21x | 13.8x | 14.6x | 14.1x | 14.2x | 15.1x | 16.1x | 15x |
| EV / FCF | 42x | 19.4x | 35.7x | 36.9x | 27.6x | 23.1x | 25.9x | 17.6x |
| FCF Yield | 2.38% | 5.15% | 2.8% | 2.71% | 3.62% | 4.33% | 3.86% | 5.7% |
| Dividend per Share 2 | - | - | 2.5 | 3.5 | 4.5 | 5.49 | 6.071 | 6.419 |
| Rate of return | - | - | 3.74% | 4.81% | 4.85% | 5.31% | 5.87% | 6.21% |
| EPS 2 | -7.02 | 1.28 | -11.72 | 1.04 | 8.72 | 11.01 | 11.76 | 12.63 |
| Distribution rate | - | - | -21.3% | 337% | 51.6% | 49.9% | 51.6% | 50.8% |
| Net sales 1 | 1,833 | 2,231 | 2,322 | 2,427 | 2,328 | 2,769 | 2,828 | 2,950 |
| EBITDA 1 | 1,650 | 2,209 | 2,199 | 2,352 | 2,284 | 2,260 | 2,274 | 2,386 |
| EBIT 1 | 1,641 | 2,152 | 2,148 | 2,311 | 2,241 | 2,295 | 2,167 | 2,318 |
| Net income 1 | -972.1 | 178.2 | -1,629 | 146.2 | 1,268 | 1,696 | 1,775 | 2,033 |
| Net Debt 1 | 25,945 | 22,972 | 21,974 | 22,168 | 18,500 | 19,751 | 19,933 | 19,868 |
| Reference price 2 | 61.62 | 48.63 | 66.92 | 72.72 | 92.76 | 103.40 | 103.40 | 103.40 |
| Nbr of stocks (in thousands) | 138,594 | 138,767 | 139,041 | 142,625 | 143,334 | 144,473 | - | - |
| Announcement Date | 10/02/22 | 08/02/23 | 08/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.96x | 15.8x | 16.03x | 5.27% | 58.56B | |
| 16.79x | 23.43x | 28.27x | 3.43% | 17.4B | |
| 9.4x | 12.53x | 15.36x | 5.31% | 17.25B | |
| 20.74x | 17.35x | 25.82x | 4.78% | 15.6B | |
| 10.69x | 14.05x | 16.7x | 4.98% | 13.09B | |
| 9.65x | 21.66x | 29.28x | 2.91% | 10.38B | |
| 28.16x | 11.07x | 17.38x | 3.92% | 10.14B | |
| 15.99x | 12.21x | 18.99x | 6.02% | 9.79B | |
| 26.79x | 7.21x | 11.55x | 5.98% | 8.38B | |
| Average | 19.69x | 15.03x | 19.93x | 4.73% | 17.84B | |
| Weighted average by Cap. | 24.70x | 15.69x | 19.18x | 4.85% |
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
- URW Stock
- URMCY Stock
- Valuation Unibail-Rodamco-Westfield SE
Select your edition
All financial news and data tailored to specific country editions
