Valuation Unibail-Rodamco-Westfield SE Xetra

Stocks

Market Closed - Xetra Other stock markets 17:58:04 23/06/2026 +04			5-day change	1st Jan Change
100.85 ^EUR	+0.80%		+1.13%	+8.39%

06-22	Bernstein Trims Unibail-Rodamco-Westfield's PT, Affirms Outperform Rating	MT
06-12	Jefferies Maintains Buy Rating on URW as Portfolio Rotation Continues

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	14,551	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	9.44%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	34,866	34,804	34,823
Change	-	-13.82%	5.24%	4.03%	-2.29%	9.66%	-0.18%	0.06%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.97x	8.17x	7.3x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.85x	0.81x	0.72x
PEG	-	-0x	0x	-1x	0x	0.3x	0.83x	0.6x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.32x	5.27x	5.08x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.7x	12.6x	12.2x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	15.8x	15.5x	14.3x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.9x	15.6x	14.8x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.2x	25.8x	17.6x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.31%	3.87%	5.69%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.48	6.103	6.391
Rate of return	-	-	3.74%	4.81%	4.85%	5.43%	6.05%	6.33%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.25	12.35	13.82
Distribution rate	-	-	-21.3%	337%	51.6%	48.7%	49.4%	46.3%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,737	2,763	2,866
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,207	2,247	2,430
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,190	2,226	2,354
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,719	1,720	1,889
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	20,315	20,252	20,272
Reference price ²	61.62	48.63	66.92	72.72	92.76	100.90	100.90	100.90
Nbr of stocks (in thousands)	138,594	138,767	139,041	142,625	143,334	144,216	-	-
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.($)
REALTY INCOME CORPORATION	38.71x	15.26x	15.85x	5.4%	56.49B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.25x	16.48x	24.12x	5.14%	14.33B
SEGRO PLC	8.93x	20.97x	23.46x	4.41%	13.35B
KLÉPIERRE	10.09x	13.3x	15.96x	5.47%	11.76B
MERLIN PROPERTIES SOCIMI, S.A.	8.25x	22.95x	30.92x	2.71%	11.07B
FEDERAL REALTY INVESTMENT TRUST	31.59x	11.34x	17.9x	3.73%	10.52B
CAPITALAND ASCENDAS REIT	16.07x	12.33x	19.26x	6.08%	9.69B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.46x	7.27x	12.02x	5.68%	8.84B
VORNADO REALTY TRUST	-1879x	7.98x	18.96x	2%	7.07B
Average	-190.96x	14.21x	19.83x	4.52%	15.9B
Weighted average by Cap.	-68.20x	15.01x	18.86x	4.85%