Valuation Unibail-Rodamco-Westfield SE

Stocks

Market Closed - Euronext Paris 16:55:00 28/08/2026 BST			5-day change	1st Jan Change
98.96 ^EUR	-0.26%		-3.97%	+6.68%

08-28	Listen to the yellow birds
08-24	Wall Street's Three-Way Stress Test

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	14,297	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	7.53%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	33,930	34,095	33,970
Change	-	-13.82%	5.24%	4.03%	-2.29%	6.71%	0.48%	-0.37%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.6x	8.11x	7.83x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.82x	0.77x	0.72x
PEG	-	-0x	0x	-1x	0x	0.3x	1.35x	2.23x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.16x	5.05x	4.85x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.3x	12.1x	11.5x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	15x	14.6x	13.8x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.4x	15.7x	14.6x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	22.6x	25.3x	17.1x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.42%	3.95%	5.84%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.517	6.071	6.422
Rate of return	-	-	3.74%	4.81%	4.85%	5.57%	6.13%	6.49%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.51	12.2	12.63
Distribution rate	-	-	-21.3%	337%	51.6%	47.9%	49.8%	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	2,332	2,463
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,205	2,176	2,329
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,770	1,840	2,109
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,633	19,798	19,672
Reference price ²	61.62	48.63	66.92	72.72	92.76	98.96	98.96	98.96
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

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.($)
UNIBAIL-RODAMCO-WESTFIELD SE	8.6x	12.25x	15.01x	5.57%	16.59B
REALTY INCOME CORPORATION	39.88x	15.8x	16.08x	5.27%	58.46B
SEGRO PLC	16.95x	23.57x	28.24x	3.4%	17.64B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.95x	16.71x	23.99x	5.07%	14.8B
KLÉPIERRE	9.93x	13.6x	16.16x	5.22%	12.57B
FEDERAL REALTY INVESTMENT TRUST	27.76x	10.93x	17.24x	3.91%	10.14B
MERLIN PROPERTIES SOCIMI, S.A.	8.02x	20.59x	27.85x	3.16%	9.71B
CAPITALAND ASCENDAS REIT	14.94x	11.97x	18.61x	6.23%	9.53B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	35.28x	7.55x	12.13x	5.59%	8.99B
VORNADO REALTY TRUST	-152.8x	8.34x	19.89x	1.97%	7.13B
Average	2.85x	14.13x	19.52x	4.54%	16.56B
Weighted average by Cap.	17.65x	15.18x	18.84x	4.8%