Valuation Unibail-Rodamco-Westfield SE Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 06/08/2025			5-day change	1st Jan Change
1,850.00 ^MXN	+13.26%		-.--%	-

28/08	Listen to the yellow birds
24/08	Wall Street's Three-Way Stress Test

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	14,077	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	5.88%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	33,711	33,875	33,750
Change	-	-13.82%	5.24%	4.03%	-2.29%	6.02%	0.49%	-0.37%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.46x	7.99x	7.71x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.81x	0.76x	0.71x
PEG	-	-0x	0x	-1x	0x	0.3x	1.33x	2.2x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.08x	4.98x	4.77x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.2x	12x	11.4x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	14.9x	14.5x	13.7x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.3x	15.6x	14.5x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	22.5x	25.2x	17x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.45%	3.97%	5.88%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.517	6.071	6.422
Rate of return	-	-	3.74%	4.81%	4.85%	5.66%	6.23%	6.59%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.51	12.2	12.63
Distribution rate	-	-	-21.3%	337%	51.6%	47.9%	49.8%	50.8%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,769	2,828	2,950
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,260	2,332	2,463
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,205	2,176	2,329
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,770	1,840	2,109
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,633	19,798	19,672
Reference price ²	61.62	48.63	66.92	72.72	92.76	97.44	97.44	97.44
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.($)
REALTY INCOME CORPORATION	39.43x	15.69x	15.96x	5.33%	5.78TCr
SEGRO PLC	16.95x	23.65x	28.33x	3.4%	1.76TCr
UNIBAIL-RODAMCO-WESTFIELD SE	8.47x	12.17x	14.91x	5.66%	1.64TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.95x	16.71x	23.99x	5.07%	1.48TCr
KLÉPIERRE	9.85x	13.53x	16.09x	5.26%	1.25TCr
FEDERAL REALTY INVESTMENT TRUST	27.59x	10.89x	17.17x	3.93%	1.01TCr
MERLIN PROPERTIES SOCIMI, S.A.	7.95x	20.47x	27.7x	3.19%	963.65Cr
CAPITALAND ASCENDAS REIT	15.06x	12.03x	18.7x	6.18%	962.08Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	35.09x	7.53x	12.1x	5.62%	893.72Cr
Average	20.04x	14.74x	19.44x	4.85%	1.75TCr
Weighted average by Cap.	25.09x	15.44x	18.75x	4.96%