|
Real-time
Euronext Paris
02:19:49 03/11/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 92.32 EUR | -0.60% |
|
+0.54% | -0.43% |
| 23/10 | Unibail-Rodamco-Westfield: URW fears nothing |  |
| 23/10 | French and Benelux stocks-Factors to watch Oct 23 | RE |
Company Valuation: Unibail-Rodamco-Westfield SE
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 | 13,419 | - | - |
| Change | - | -20.98% | 37.88% | 11.47% | 28.19% | 0.92% | - | - |
| Enterprise Value (EV) 1 | 34,485 | 29,720 | 31,279 | 32,540 | 31,796 | 33,331 | 33,259 | 33,198 |
| Change | - | -13.82% | 5.24% | 4.03% | -2.29% | 4.83% | -0.22% | -0.18% |
| P/E | -8.78x | 38x | -5.71x | 69.9x | 10.6x | 8.4x | 7.96x | 8.02x |
| PBR | 0.5x | 0.35x | 0.54x | 0.6x | 0.77x | 0.74x | 0.7x | 0.65x |
| PEG | - | -0x | 0x | -1x | 0x | 0.3x | 1.44x | -10.69x |
| Capitalization / Revenue | 4.66x | 3.02x | 4.01x | 4.27x | 5.71x | 4.85x | 4.74x | 4.55x |
| EV / Revenue | 18.8x | 13.3x | 13.5x | 13.4x | 13.7x | 12x | 11.8x | 11.2x |
| EV / EBITDA | 20.9x | 13.5x | 14.2x | 13.8x | 13.9x | 14.7x | 14.2x | 13.4x |
| EV / EBIT | 21x | 13.8x | 14.6x | 14.1x | 14.2x | 15.5x | 15.3x | 14.5x |
| EV / FCF | 42x | 19.4x | 35.7x | 36.9x | 27.6x | 22.2x | 24.7x | 16.7x |
| FCF Yield | 2.38% | 5.15% | 2.8% | 2.71% | 3.62% | 4.5% | 4.05% | 5.97% |
| Dividend per Share 2 | - | - | 2.5 | 3.5 | 4.5 | 5.515 | 6.013 | 6.355 |
| Rate of return | - | - | 3.74% | 4.81% | 4.85% | 5.94% | 6.47% | 6.84% |
| 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 | 2,261 | 2,336 | 2,471 |
| EBIT 1 | 1,641 | 2,152 | 2,148 | 2,311 | 2,241 | 2,156 | 2,175 | 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 | 19,913 | 19,840 | 19,780 |
| Reference price 2 | 61.62 | 48.63 | 66.92 | 72.72 | 92.76 | 92.88 | 92.88 | 92.88 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.4x | 12.04x | 14.74x | 5.94% | 1.5TCr | |
| 33.7x | 18.22x | 21.67x | 3.31% | 12TCr | |
| 34.66x | 14.86x | 19.05x | 4.06% | 7.17TCr | |
| 38.2x | 14.96x | 15.51x | 5.67% | 5.43TCr | |
| 18.27x | 15.42x | 17.59x | 1.13% | 3.83TCr | |
| 14.04x | 22.76x | 27.48x | 3.58% | 1.66TCr | |
| 29.17x | 11.21x | 15.4x | 4.31% | 1.67TCr | |
| 18.13x | 16.32x | 23.94x | 5.25% | 1.43TCr | |
| 30.32x | 11.46x | 16.78x | 4.02% | 1.38TCr | |
| 16.01x | 11.36x | 16.5x | 6.3% | 1.31TCr | |
| Average | 24.09x | 14.86x | 18.87x | 4.36% | 3.77TCr | |
| Weighted average by Cap. | 29.56x | 15.91x | 19.30x | 3.94% |
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
- URW Stock
- Valuation Unibail-Rodamco-Westfield SE
Select your edition
All financial news and data tailored to specific country editions
