Valuation Unibail-Rodamco-Westfield SE Xetra

Stocks

Real-time Estimate Tradegate 06:40:57 09/10/2026 pm IST			5-day change	1st Jan Change
87.09 ^EUR	-0.51%		-0.71%	-6.41%

06/10	Switzerland: has greediness become a risk?
28/08	Listen to the yellow birds

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	12,422	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	-6.57%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	32,232	32,410	32,371
Change	-	-13.82%	5.24%	4.03%	-2.29%	1.37%	0.55%	-0.12%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	7.78x	7.37x	7.43x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.69x	0.65x	0.6x
PEG	-	-0x	0x	-1x	0x	0.3x	1.33x	-9.9x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	4.49x	4.39x	4.21x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	11.6x	11.5x	11x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	14.3x	13.9x	13.1x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15x	14.9x	14.1x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	21.5x	24.1x	16.3x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.66%	4.15%	6.13%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.516	6.074	6.449
Rate of return	-	-	3.74%	4.81%	4.85%	6.42%	7.06%	7.5%
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%	52.1%	55.7%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,769	2,829	2,949
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,260	2,332	2,468
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	1,762	1,860	2,098
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,810	19,988	19,949
Reference price ²	61.62	48.63	66.92	72.72	92.76	85.98	85.98	85.98
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.	38.51x	18.34x	23.27x	3.31%	12TCr
SIMON PROPERTY GROUP, INC.	30.4x	13.79x	17.54x	4.51%	6.46TCr
REALTY INCOME CORPORATION	35.82x	14.48x	14.94x	6.02%	5.11TCr
GOODMAN GROUP	18.03x	15.23x	17.36x	1.15%	3.74TCr
SEGRO PLC	15.95x	24.87x	27.23x	3.6%	1.62TCr
KIMCO REALTY CORPORATION	25.81x	10.44x	14.38x	4.86%	1.48TCr
UNIBAIL-RODAMCO-WESTFIELD SE	7.78x	11.64x	14.26x	6.42%	1.39TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.92x	16.04x	23.31x	5.38%	1.39TCr
REGENCY CENTERS CORPORATION	28.73x	11.04x	16.12x	4.25%	1.31TCr
Average	24.33x	15.10x	18.71x	4.39%	3.87TCr
Weighted average by Cap.	30.39x	15.93x	19.53x	4.02%