Valuation Unibail-Rodamco Euronext Amsterdam

Stocks

Delayed Euronext Amsterdam			5-day change	1st Jan Change
- ^EUR	-.--%		+0.18%	-9.52%

23/10	Unibail-Rodamco-Westfield: URW fears nothing
23/10	French and Benelux stocks-Factors to watch Oct 23	RE

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	13,017	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	-2.1%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	32,607	32,827	32,762
Change	-	-13.82%	5.24%	4.03%	-2.29%	2.55%	0.68%	-0.2%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.15x	7.72x	7.78x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.72x	0.68x	0.63x
PEG	-	-0x	0x	-1x	0x	0.3x	1.4x	-10.37x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	4.7x	4.6x	4.41x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	11.8x	11.6x	11.1x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	14.4x	14.1x	13.3x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.1x	15.1x	14.3x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	21.7x	24.4x	16.5x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.6%	4.1%	6.05%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.515	6.009	6.359
Rate of return	-	-	3.74%	4.81%	4.85%	6.12%	6.67%	7.06%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.05	11.67	11.58
Distribution rate	-	-	-21.3%	337%	51.6%	49.9%	51.5%	54.9%
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	2,260	2,333	2,471
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,155	2,173	2,295
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,702	1,812	2,062
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,590	19,810	19,745
Reference price ²	61.62	48.63	66.92	72.72	92.76	90.10	90.10	90.10
Nbr of stocks (in thousands)	1,38,594	1,38,767	1,39,041	1,42,625	1,43,334	1,44,473	-	-
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.($)
PROLOGIS, INC.	33.66x	18.02x	22.62x	3.38%	12TCr
SIMON PROPERTY GROUP, INC.	32.31x	14.4x	18.49x	4.26%	6.85TCr
REALTY INCOME CORPORATION	37.74x	14.89x	15.4x	5.74%	5.37TCr
GOODMAN GROUP	17.31x	14.68x	16.7x	1.19%	3.63TCr
SEGRO PLC	13.94x	24.77x	27.13x	3.6%	1.64TCr
KIMCO REALTY CORPORATION	27.48x	10.91x	15.01x	4.54%	1.58TCr
UNIBAIL-RODAMCO-WESTFIELD SE	8.15x	11.77x	14.43x	6.12%	1.46TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.37x	16.31x	23.7x	5.24%	1.43TCr
REGENCY CENTERS CORPORATION	29.68x	11.28x	16.51x	4.11%	1.35TCr
Average	24.29x	15.23x	18.89x	4.24%	3.93TCr
Weighted average by Cap.	29.32x	15.91x	19.45x	3.96%