Valuation Unibail-Rodamco-Westfield SE

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 31/07/2026 +04			5-day change	1st Jan Change
105.30 ^EUR	+0.77%		+0.43%	+13.52%

07-30	Unibail-Rodamco-Westfield SE, H1 2026 Earnings Call, Jul 30, 2026
07-30	Unibail-Rodamco-Westfield: Leading shopping malls are performing very well.

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	15,213	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	14.42%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	35,119	35,307	35,313
Change	-	-13.82%	5.24%	4.03%	-2.29%	10.45%	0.54%	0.02%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	9.51x	8.75x	8.01x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.89x	0.83x	0.78x
PEG	-	-0x	0x	-1x	0x	0.4x	1.01x	0.87x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.53x	5.38x	5.17x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.8x	12.5x	12x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	15.5x	15.5x	14.9x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.2x	15.8x	15x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.4x	26.2x	17.8x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.27%	3.81%	5.62%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.49	6.071	6.422
Rate of return	-	-	3.74%	4.81%	4.85%	5.21%	5.77%	6.1%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.07	12.03	13.14
Distribution rate	-	-	-21.3%	337%	51.6%	49.6%	50.5%	48.9%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,751	2,826	2,943
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,263	2,274	2,378
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,317	2,231	2,362
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,661	1,704	1,908
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,906	20,094	20,100
Reference price ²	61.62	48.63	66.92	72.72	92.76	105.30	105.30	105.30
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNIBAIL-RODAMCO-WESTFIELD SE	9.51x	13.41x	16.27x	5.21%	17.5B
REALTY INCOME CORPORATION	40.91x	15.78x	16.36x	5.13%	59.56B
SEGRO PLC	17.02x	23.77x	28x	3.39%	17.58B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.57x	17.25x	25.68x	4.82%	15.43B
KLÉPIERRE	11.43x	13.98x	16.56x	5.02%	12.98B
FEDERAL REALTY INVESTMENT TRUST	30.72x	11.54x	17.85x	3.69%	10.72B
MERLIN PROPERTIES SOCIMI, S.A.	10x	22.22x	29.99x	2.8%	10.73B
CAPITALAND ASCENDAS REIT	16.35x	12.55x	19.64x	5.91%	10B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.95x	7.36x	12.05x	5.6%	8.97B
VORNADO REALTY TRUST	-157.56x	8.14x	19.66x	1.91%	7.41B
Average	2.39x	14.60x	20.21x	4.35%	17.09B
Weighted average by Cap.	17.70x	15.53x	19.46x	4.62%