|
Market Closed -
Other stock markets
|
After hours 12:53:22 am | |||
| 103.55 EUR | +0.39% |
|
103.12 | -0.41% |
| 09/07 | Unibail-Rodamco-Westfield up, Berenberg confident on growth |  |
| 01/07 | Profit-Taking in Real Estate Stocks, Exane Reassessment | DP |
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 | 14,934 | - | - |
| Change | - | -20.98% | 37.88% | 11.47% | 28.19% | 12.32% | - | - |
| Enterprise Value (EV) 1 | 34,485 | 29,720 | 31,279 | 32,540 | 31,796 | 35,077 | 35,027 | 35,033 |
| Change | - | -13.82% | 5.24% | 4.03% | -2.29% | 10.32% | -0.14% | 0.02% |
| P/E | -8.78x | 38x | -5.71x | 69.9x | 10.6x | 9.34x | 8.59x | 7.85x |
| PBR | 0.5x | 0.35x | 0.54x | 0.6x | 0.77x | 0.87x | 0.82x | 0.77x |
| PEG | - | -0x | 0x | -1x | 0x | 0.4x | 0.98x | 0.83x |
| Capitalization / Revenue | 4.66x | 3.02x | 4.01x | 4.27x | 5.71x | 5.38x | 5.28x | 5.07x |
| EV / Revenue | 18.8x | 13.3x | 13.5x | 13.4x | 13.7x | 12.6x | 12.4x | 11.9x |
| EV / EBITDA | 20.9x | 13.5x | 14.2x | 13.8x | 13.9x | 15.8x | 15.4x | 14.7x |
| EV / EBIT | 21x | 13.8x | 14.6x | 14.1x | 14.2x | 16x | 15.7x | 14.8x |
| EV / FCF | 42x | 19.4x | 35.7x | 36.9x | 27.6x | 23.4x | 26x | 17.7x |
| FCF Yield | 2.38% | 5.15% | 2.8% | 2.71% | 3.62% | 4.28% | 3.84% | 5.66% |
| 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% | 5.32% | 5.89% | 6.23% |
| 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 | 103.15 | 103.15 | 103.15 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.34x | 12.62x | 15.75x | 5.32% | 1.7TCr | |
| 40.42x | 15.68x | 16.26x | 5.17% | 5.9TCr | |
| 13.54x | 22.52x | 26.48x | 3.81% | 1.57TCr | |
| 20.33x | 17.14x | 25.11x | 4.87% | 1.52TCr | |
| 10.34x | 13.5x | 16.19x | 5.34% | 1.2TCr | |
| 7.92x | 22.41x | 30.34x | 2.81% | 1.06TCr | |
| 31.56x | 11.37x | 17.94x | 3.71% | 1.06TCr | |
| 15.94x | 12.29x | 19.2x | 6.13% | 964.48Cr | |
| 23.62x | 7.17x | 11.75x | 5.92% | 848.69Cr | |
| -153.27x | 8.19x | 19.53x | 1.89% | 749.57Cr | |
| Average | 1.97x | 14.29x | 19.86x | 4.5% | 1.66TCr | |
| Weighted average by Cap. | 16.96x | 15.18x | 19.08x | 4.74% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
