Valuation Unibail-Rodamco-Westfield SE

Stocks

Market Closed - Euronext Paris 16:55:00 03/11/2026 GMT			After hours 17:53:18
92.20 ^EUR	-0.73%		92.19	-0.01%

05:32pm	Berenberg Keeps Unibail-Rodamco-Westfield at Buy After Nine-month Trading Statement; Price Target Trimmed	MT
10-23	Unibail-Rodamco-Westfield: URW fears nothing

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	13,419	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	0.92%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	33,327	33,269	33,219
Change	-	-13.82%	5.24%	4.03%	-2.29%	4.82%	-0.17%	-0.15%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.54x	8.18x	8.5x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.75x	0.71x	0.66x
PEG	-	-0x	0x	-1x	0x	0.3x	1.86x	-2.26x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	4.85x	4.74x	4.55x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12x	11.8x	11.3x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	14.7x	14.3x	13.6x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.4x	15.3x	14.5x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	22.2x	24.7x	16.8x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.5%	4.05%	5.97%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.511	6.001	6.34
Rate of return	-	-	3.74%	4.81%	4.85%	5.93%	6.46%	6.83%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	10.87	11.35	10.93
Distribution rate	-	-	-21.3%	337%	51.6%	50.7%	52.9%	58%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,769	2,830	2,952
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,266	2,325	2,448
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,168	2,177	2,294
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,678	1,771	1,997
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,908	19,850	19,800
Reference price ²	61.62	48.63	66.92	72.72	92.76	92.88	92.88	92.88
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	8.4x	12.04x	14.74x	5.94%	15.03B
PROLOGIS, INC.	33.7x	18.22x	21.67x	3.31%	123B
SIMON PROPERTY GROUP, INC.	34.66x	14.86x	19.05x	4.06%	71.74B
REALTY INCOME CORPORATION	38.2x	14.96x	15.51x	5.67%	54.31B
GOODMAN GROUP	18.27x	15.42x	17.59x	1.13%	38.25B
SEGRO PLC	14.04x	22.76x	27.48x	3.58%	16.61B
KIMCO REALTY CORPORATION	29.17x	11.21x	15.4x	4.31%	16.66B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.13x	16.32x	23.94x	5.25%	14.28B
REGENCY CENTERS CORPORATION	30.32x	11.46x	16.78x	4.02%	13.81B
LINK REAL ESTATE INVESTMENT TRUST	16.01x	11.36x	16.5x	6.3%	13.14B
Average	24.09x	14.86x	18.87x	4.36%	37.71B
Weighted average by Cap.	29.56x	15.91x	19.30x	3.94%