Valuation Unibail-Rodamco-Westfield SE Xetra

Stocks

Market Closed - Xetra Other stock markets 07:22:42 22/07/2026 pm IST			Pre-market 10:56:08 am
104.55 ^EUR	+0.48%		104.70	+0.14%

09/07	Unibail-Rodamco-Westfield up, Berenberg confident on growth
01/07	Profit-Taking in Real Estate Stocks, Exane Reassessment	DP

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	15,099	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	13.57%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	35,243	35,193	35,199
Change	-	-13.82%	5.24%	4.03%	-2.29%	10.84%	-0.14%	0.02%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	9.49x	8.72x	7.97x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.88x	0.83x	0.78x
PEG	-	-0x	0x	-1x	0x	0.4x	1x	0.84x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.44x	5.34x	5.13x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.7x	12.5x	12x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	15.9x	15.5x	14.8x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	16.1x	15.8x	14.9x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.5x	26.1x	17.8x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.26%	3.83%	5.63%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.49	6.071	6.422
Rate of return	-	-	3.74%	4.81%	4.85%	5.24%	5.8%	6.13%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.04	12.01	13.14
Distribution rate	-	-	-21.3%	337%	51.6%	49.7%	50.6%	48.9%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,775	2,826	2,943
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,223	2,273	2,378
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,192	2,230	2,362
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,655	1,699	1,908
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	20,143	20,094	20,100
Reference price ²	61.62	48.63	66.92	72.72	92.76	104.70	104.70	104.70
Nbr of stocks (in thousands)	1,38,594	1,38,767	1,39,041	1,42,625	1,43,334	1,44,216	-	-
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	41.55x	15.97x	16.55x	5.03%	6.04TCr
SEGRO PLC	12.24x	23.07x	27.17x	3.66%	1.72TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.41x	17.16x	25.55x	4.85%	1.53TCr
KLÉPIERRE	10.95x	13.76x	16.48x	5.15%	1.25TCr
FEDERAL REALTY INVESTMENT TRUST	31.95x	11.55x	18.23x	3.63%	1.08TCr
MERLIN PROPERTIES SOCIMI, S.A.	8.01x	22.57x	30.56x	2.78%	1.07TCr
CAPITALAND ASCENDAS REIT	15.97x	12.37x	19.36x	6.06%	973.47Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.07x	7.24x	11.86x	5.8%	873.44Cr
VORNADO REALTY TRUST	-154.04x	8.05x	19.45x	1.95%	733.58Cr
Average	1.23x	14.64x	20.58x	4.33%	1.69TCr
Weighted average by Cap.	18.56x	15.75x	19.79x	4.57%