Valuation Unibail-Rodamco-Westfield SE

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 06/08/2026 pm IST			5-day change	1st Jan Change
104.15 ^EUR	-0.24%		-0.33%	+12.28%

03/08	AlphaValue/Baader Europe Raises Unibail-Rodamco-Westfield's Price Target, Trims EPS Expectations	MT
03/08	Unibail-Rodamco-Westfield: Formally acknowledge one tranche of risk reduction

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	15,083	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	13.44%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	34,834	35,016	34,951
Change	-	-13.82%	5.24%	4.03%	-2.29%	9.56%	0.52%	-0.19%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	9.48x	8.71x	7.99x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.89x	0.83x	0.78x
PEG	-	-0x	0x	-1x	0x	0.4x	0.98x	0.89x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.44x	5.34x	5.12x
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	15.4x	15.4x	14.7x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.2x	16.2x	15.1x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.2x	26x	17.6x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.31%	3.85%	5.67%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.49	6.071	6.419
Rate of return	-	-	3.74%	4.81%	4.85%	5.26%	5.81%	6.15%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.02	11.99	13.07
Distribution rate	-	-	-21.3%	337%	51.6%	49.8%	50.6%	49.1%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,772	2,827	2,947
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,262	2,274	2,380
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,295	2,167	2,318
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,695	1,706	1,912
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,751	19,933	19,868
Reference price ²	61.62	48.63	66.92	72.72	92.76	104.40	104.40	104.40
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNIBAIL-RODAMCO-WESTFIELD SE	9.48x	12.56x	15.4x	5.26%	1.74TCr
REALTY INCOME CORPORATION	40.16x	15.49x	16.17x	5.18%	5.85TCr
SEGRO PLC	17.14x	23.77x	28.68x	3.36%	1.77TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.66x	17.3x	25.75x	4.8%	1.55TCr
KLÉPIERRE	11.17x	14.11x	16.79x	4.93%	1.32TCr
MERLIN PROPERTIES SOCIMI, S.A.	9.84x	21.96x	29.68x	2.85%	1.06TCr
FEDERAL REALTY INVESTMENT TRUST	29.39x	11.4x	17.89x	3.75%	1.06TCr
CAPITALAND ASCENDAS REIT	16.3x	12.84x	19.53x	5.83%	1TCr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.89x	7.34x	11.76x	5.75%	872.98Cr
VORNADO REALTY TRUST	-159.64x	8.2x	19.75x	1.88%	745.2Cr
Average	2.24x	14.50x	20.14x	4.36%	1.7TCr
Weighted average by Cap.	17.19x	15.36x	19.40x	4.63%