Valuation Hammerson plc London S.E.

Stocks

Market Closed - London S.E. 19:35:13 28/08/2026 +04			5-day change	1st Jan Change
377.40 ^GBp	+0.48%		+0.75%	+14.36%

08-28	Listen to the yellow birds
08-28	Moody's Lifts Hammerson's Rating on Strengthened Financial Profile; Outlook Changed to Stable	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,447	1,188	1,411	1,373	1,750	2,201	-	-
Change	-	-17.88%	18.77%	-2.73%	27.46%	25.83%	-	-
Enterprise Value (EV) ¹	3,266	2,920	2,738	2,172	3,119	3,626	3,653	3,646
Change	-	-10.59%	-6.26%	-20.67%	43.64%	16.23%	0.75%	-0.19%
P/E	-3.35x	-7.21x	-28.4x	-2.64x	7.17x	10.4x	10.4x	9.88x
PBR	0.53x	0.45x	0.57x	0.76x	0.79x	0.93x	0.88x	0.83x
PEG	-	0.1x	0.4x	-0x	-0x	-0.5x	197.9x	1.75x
Capitalization / Revenue	5.99x	5.52x	6.77x	7.26x	7.58x	7.97x	7.25x	6.99x
EV / Revenue	13.5x	13.6x	13.1x	11.5x	13.5x	13.1x	12x	11.6x
EV / EBITDA	22.3x	17.5x	16.5x	15.9x	21.6x	19x	17.5x	16.1x
EV / EBIT	21.2x	18.3x	16.8x	16.2x	21.6x	19x	17.2x	16.1x
EV / FCF	-22.2x	88x	140x	-	142x	60.1x	40.5x	29.5x
FCF Yield	-4.51%	1.14%	0.72%	-	0.7%	1.66%	2.47%	3.39%
Dividend per Share ²	0.04	0.02	0.15	0.1563	0.165	0.1833	0.1957	0.2046
Rate of return	1.22%	0.84%	5.28%	5.59%	5%	4.86%	5.19%	5.42%
EPS ²	-0.98	-0.33	-0.1	-1.06	0.46	0.3615	0.3617	0.3821
Distribution rate	-4.08%	-6.06%	-150%	-14.7%	35.9%	50.7%	54.1%	53.5%
Net sales ¹	241.6	215.2	208.4	189	230.9	276.1	303.6	315.1
EBITDA ¹	146.4	166.4	166	136.9	144.2	190.3	209.1	226.6
EBIT ¹	154.3	159.4	163	133.8	144.6	190.5	212	226.4
Net income ¹	-429.1	-164.2	-51.4	-526.3	232.1	197.1	210.7	222.7
Net Debt ¹	1,819	1,732	1,326	799	1,370	1,424	1,451	1,444
Reference price ²	3.280	2.380	2.840	2.796	3.300	3.774	3.774	3.774
Nbr of stocks (in thousands)	441,130	499,228	496,906	490,939	530,184	583,323	-	-
Announcement Date	04/03/22	09/03/23	29/02/24	26/02/25	25/02/26	-	-	-

¹GBP in Million²GBP

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%	57.8B
SEGRO PLC	16.95x	23.65x	28.33x	3.4%	17.62B
UNIBAIL-RODAMCO-WESTFIELD SE	8.47x	12.17x	14.91x	5.66%	16.35B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.95x	16.71x	23.99x	5.07%	14.82B
KLÉPIERRE	9.85x	13.53x	16.09x	5.26%	12.48B
FEDERAL REALTY INVESTMENT TRUST	27.59x	10.89x	17.17x	3.93%	10.08B
MERLIN PROPERTIES SOCIMI, S.A.	7.95x	20.47x	27.7x	3.19%	9.64B
CAPITALAND ASCENDAS REIT	15.06x	12.03x	18.7x	6.18%	9.62B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	35.09x	7.53x	12.1x	5.62%	8.94B
Average	20.04x	14.74x	19.44x	4.85%	17.48B
Weighted average by Cap.	25.09x	15.44x	18.75x	4.96%