Valuation Unibail-Rodamco-Westfield SE

Stocks

Market Closed - Euronext Paris 16:55:00 18/09/2026 BST			5-day change	1st Jan Change
93.12 ^EUR	-1.34%		+0.24%	+0.39%

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	13,453	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	1.19%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	33,141	33,310	33,196
Change	-	-13.82%	5.24%	4.03%	-2.29%	4.23%	0.51%	-0.34%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.06x	7.82x	8.07x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.77x	0.73x	0.68x
PEG	-	-0x	0x	-1x	0x	0.2x	2.52x	-2.59x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	4.86x	4.76x	4.56x
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	13.5x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.3x	15.3x	14.2x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	22.1x	24.7x	16.7x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.53%	4.04%	5.97%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.516	6.066	6.415
Rate of return	-	-	3.74%	4.81%	4.85%	5.92%	6.51%	6.89%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.55	11.91	11.54
Distribution rate	-	-	-21.3%	337%	51.6%	47.8%	50.9%	55.6%
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	2,162	2,177	2,330
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,762	1,860	2,181
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,688	19,856	19,743
Reference price ²	61.62	48.63	66.92	72.72	92.76	93.12	93.12	93.12
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	8.06x	11.97x	14.98x	5.92%	15.43B
REALTY INCOME CORPORATION	37.53x	14.88x	15.38x	5.76%	53.44B
SEGRO PLC	16.52x	23.23x	27.83x	3.49%	16.95B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.99x	16.26x	23.64x	5.25%	14.26B
KLÉPIERRE	9.29x	13.32x	15.87x	5.38%	12.04B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.46x	7.66x	12.31x	5.41%	9.29B
FEDERAL REALTY INVESTMENT TRUST	26.17x	10.57x	16.63x	4.12%	9.64B
CAPITALAND ASCENDAS REIT	14.58x	11.77x	18.5x	6.47%	9.15B
MERLIN PROPERTIES SOCIMI, S.A.	7.29x	19.52x	26.41x	3.4%	8.83B
VORNADO REALTY TRUST	-139.6x	7.57x	17.62x	2.15%	6.52B
Average	3.43x	13.68x	18.92x	4.73%	15.56B
Weighted average by Cap.	17.08x	14.58x	18.29x	5.09%