Valuation Unibail-Rodamco-Westfield SE Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 06/08/2025			5-day change	1st Jan Change
1,850.00 ^MXN	+13.26%		-.--%	-

06-12	Jefferies Maintains Buy Rating on URW as Portfolio Rotation Continues
06-10	Jefferies reiterates Buy rating on URW following full takeover of Westfield UTC

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	14,523	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	9.23%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	34,837	34,775	34,795
Change	-	-13.82%	5.24%	4.03%	-2.29%	9.57%	-0.18%	0.06%
P/E Ratio	-8.78x	38x	-5.71x	69.9x	10.6x	8.95x	8.15x	7.29x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.85x	0.8x	0.71x
PEG	-	-0x	0x	-1x	0x	0.3x	0.83x	0.6x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.31x	5.26x	5.07x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.7x	12.6x	12.1x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	15.8x	15.5x	14.3x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.9x	15.6x	14.8x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.2x	25.8x	17.5x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.31%	3.87%	5.7%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.481	6.103	6.39
Rate of return	-	-	3.74%	4.81%	4.85%	5.44%	6.06%	6.35%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.25	12.35	13.81
Distribution rate	-	-	-21.3%	337%	51.6%	48.7%	49.4%	46.3%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,737	2,763	2,866
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,207	2,247	2,430
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,190	2,226	2,354
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,719	1,720	1,889
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	20,314	20,252	20,272
Reference price ²	61.62	48.63	66.92	72.72	92.76	100.70	100.70	100.70
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	39.92x	15.61x	16.22x	5.22%	58.49B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.34x	16.52x	24.18x	5.12%	14.5B
SEGRO PLC	9x	21.09x	23.59x	4.37%	13.63B
KLÉPIERRE	10.27x	13.44x	16.13x	5.4%	12.1B
MERLIN PROPERTIES SOCIMI, S.A.	8.05x	22.56x	30.39x	2.78%	10.92B
FEDERAL REALTY INVESTMENT TRUST	32.66x	11.61x	18.31x	3.61%	10.87B
CAPITALAND ASCENDAS REIT	16.2x	12.39x	19.36x	6.04%	9.84B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.78x	7.32x	12.23x	5.42%	9.27B
VORNADO REALTY TRUST	-1913.5x	8.28x	21x	1.94%	7.2B
Average	-194.37x	14.31x	20.16x	4.43%	16.31B
Weighted average by Cap.	-68.40x	15.15x	19.08x	4.75%