|
Real-time Estimate
Tradegate
01:24:52 24/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 4.460 EUR | +1.36% |
|
-1.78% | +17.46% |
| 19/08 | Landsec nears Metrocentre deal, might consider equity raise | AN |
| 19/08 | Landsec nears Metrocentre mall deal, considers equity raise | AN |
Company Valuation: Hammerson plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,447 | 1,188 | 1,411 | 1,373 | 1,750 | 2,205 | - | - |
| Change | - | -17.88% | 18.77% | -2.73% | 27.46% | 26.03% | - | - |
| Enterprise Value (EV) 1 | 3,266 | 2,920 | 2,738 | 2,172 | 3,119 | 3,629 | 3,656 | 3,649 |
| Change | - | -10.59% | -6.26% | -20.67% | 43.64% | 16.35% | 0.75% | -0.19% |
| P/E | -3.35x | -7.21x | -28.4x | -2.64x | 7.17x | 10.5x | 10.4x | 9.89x |
| PBR | 0.53x | 0.45x | 0.57x | 0.76x | 0.79x | 0.93x | 0.88x | 0.83x |
| PEG | - | 0.1x | 0.4x | -0x | -0x | -0.5x | 197.9x | 1.75x |
| Capitalization / Revenue | 5.99x | 5.52x | 6.77x | 7.26x | 7.58x | 7.99x | 7.26x | 7x |
| EV / Revenue | 13.5x | 13.6x | 13.1x | 11.5x | 13.5x | 13.1x | 12x | 11.6x |
| EV / EBITDA | 22.3x | 17.5x | 16.5x | 15.9x | 21.6x | 19.1x | 17.5x | 16.1x |
| EV / EBIT | 21.2x | 18.3x | 16.8x | 16.2x | 21.6x | 19x | 17.2x | 16.1x |
| EV / FCF | -22.2x | 88x | 140x | - | 142x | 60.2x | 40.5x | 29.5x |
| FCF Yield | -4.51% | 1.14% | 0.72% | - | 0.7% | 1.66% | 2.47% | 3.39% |
| Dividend per Share 2 | 0.04 | 0.02 | 0.15 | 0.1563 | 0.165 | 0.1833 | 0.1957 | 0.2046 |
| Rate of return | 1.22% | 0.84% | 5.28% | 5.59% | 5% | 4.85% | 5.18% | 5.41% |
| EPS 2 | -0.98 | -0.33 | -0.1 | -1.06 | 0.46 | 0.3615 | 0.3617 | 0.3821 |
| Distribution rate | -4.08% | -6.06% | -150% | -14.7% | 35.9% | 50.7% | 54.1% | 53.5% |
| Net sales 1 | 241.6 | 215.2 | 208.4 | 189 | 230.9 | 276.1 | 303.6 | 315.1 |
| EBITDA 1 | 146.4 | 166.4 | 166 | 136.9 | 144.2 | 190.3 | 209.1 | 226.6 |
| EBIT 1 | 154.3 | 159.4 | 163 | 133.8 | 144.6 | 190.5 | 212 | 226.4 |
| Net income 1 | -429.1 | -164.2 | -51.4 | -526.3 | 232.1 | 197.1 | 210.7 | 222.7 |
| Net Debt 1 | 1,819 | 1,732 | 1,326 | 799 | 1,370 | 1,424 | 1,451 | 1,444 |
| Reference price 2 | 3.280 | 2.380 | 2.840 | 2.796 | 3.300 | 3.780 | 3.780 | 3.780 |
| Nbr of stocks (in thousands) | 4,41,130 | 4,99,228 | 4,96,906 | 4,90,939 | 5,30,184 | 5,83,323 | - | - |
| Announcement Date | 04/03/22 | 09/03/23 | 29/02/24 | 26/02/25 | 25/02/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.27x | 15.9x | 16.18x | 5.21% | 5.9TCr | |
| 16.89x | 23.5x | 28.16x | 3.41% | 1.77TCr | |
| 8.95x | 12.47x | 15.27x | 5.35% | 1.74TCr | |
| 20.21x | 16.85x | 24.19x | 4.99% | 1.5TCr | |
| 10.21x | 13.82x | 16.43x | 5.08% | 1.3TCr | |
| 8.37x | 21.19x | 28.67x | 3.03% | 1.02TCr | |
| 27.76x | 10.95x | 17.26x | 3.91% | 1.01TCr | |
| 15.67x | 12.06x | 18.75x | 6.14% | 967.82Cr | |
| 34.78x | 7.55x | 12.21x | 5.39% | 932.05Cr | |
| Average | 20.35x | 14.92x | 19.68x | 4.72% | 1.79TCr | |
| Weighted average by Cap. | 25.46x | 15.59x | 18.94x | 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
- HMSO Stock
- H2V Stock
- Valuation Hammerson plc
Select your edition
All financial news and data tailored to specific country editions
