Valuation Unibail-Rodamco-Westfield SE Xetra

Stocks

Market Closed - Xetra Other stock markets 19:22:03 06/08/2026 +04			5-day change	1st Jan Change
104.35 ^EUR	-0.52%		-1.28%	+12.16%

08-03	AlphaValue/Baader Europe Raises Unibail-Rodamco-Westfield's Price Target, Trims EPS Expectations	MT
08-03	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	15,068	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	13.33%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	34,819	35,002	34,936
Change	-	-13.82%	5.24%	4.03%	-2.29%	9.51%	0.52%	-0.19%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	9.47x	8.7x	7.98x
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	0.88x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.44x	5.33x	5.11x
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%	5.68%
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%	5.82%	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	104.30	104.30	104.30
Nbr of stocks (in thousands)	138,594	138,767	139,041	142,625	143,334	144,473	-	-
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	40.91x	15.9x	16.19x	5.22%	59.15B
SEGRO PLC	16.92x	23.56x	28.42x	3.4%	17.52B
UNIBAIL-RODAMCO-WESTFIELD SE	9.47x	12.56x	15.39x	5.26%	17.42B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.33x	17.11x	25.48x	4.87%	15.3B
KLÉPIERRE	10.72x	14.07x	16.74x	4.97%	13.15B
MERLIN PROPERTIES SOCIMI, S.A.	9.81x	21.91x	29.61x	2.86%	10.57B
FEDERAL REALTY INVESTMENT TRUST	28.63x	11.2x	17.58x	3.85%	10.31B
CAPITALAND ASCENDAS REIT	15.99x	12.22x	19.01x	5.98%	9.81B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.69x	7.32x	11.73x	5.79%	8.67B
Average	20.05x	15.09x	20.02x	4.69%	17.99B
Weighted average by Cap.	25.50x	15.75x	19.25x	4.81%