Valuation Unibail-Rodamco-Westfield SE

Stocks

Market Closed - Euronext Paris 20:55:00 30/10/2026 +04			5-day change	1st Jan Change
91.04 ^EUR	-0.61%		+1.04%	-1.85%

10-23	Unibail-Rodamco-Westfield: URW fears nothing
10-23	French and Benelux stocks-Factors to watch Oct 23	RE

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	13,153	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	-1.07%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	33,066	32,993	32,932
Change	-	-13.82%	5.24%	4.03%	-2.29%	3.99%	-0.22%	-0.18%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.24x	7.8x	7.86x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.73x	0.69x	0.64x
PEG	-	-0x	0x	-1x	0x	0.3x	1.41x	-10.48x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	4.75x	4.65x	4.46x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	11.9x	11.7x	11.2x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	14.6x	14.1x	13.3x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.3x	15.2x	14.3x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	22x	24.5x	16.6x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.54%	4.08%	6.02%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.515	6.013	6.355
Rate of return	-	-	3.74%	4.81%	4.85%	6.06%	6.6%	6.98%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.05	11.67	11.58
Distribution rate	-	-	-21.3%	337%	51.6%	49.9%	51.5%	54.9%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,769	2,830	2,952
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,261	2,336	2,471
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,156	2,175	2,295
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,702	1,812	2,062
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,913	19,840	19,780
Reference price ²	61.62	48.63	66.92	72.72	92.76	91.04	91.04	91.04
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.($)
UNIBAIL-RODAMCO-WESTFIELD SE	8.24x	11.94x	14.63x	6.06%	14.69B
PROLOGIS, INC.	34.07x	18.19x	22.83x	3.34%	122B
SIMON PROPERTY GROUP, INC.	33.24x	14.69x	18.87x	4.14%	70.46B
REALTY INCOME CORPORATION	37.77x	14.9x	15.4x	5.73%	53.7B
GOODMAN GROUP	18.5x	15.6x	17.81x	1.12%	38.84B
SEGRO PLC	14x	22.71x	27.43x	3.59%	16.54B
KIMCO REALTY CORPORATION	28.53x	11.15x	15.29x	4.42%	16.29B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.27x	16.28x	23.88x	5.27%	14.23B
REGENCY CENTERS CORPORATION	29.92x	11.35x	16.61x	4.07%	13.63B
LINK REAL ESTATE INVESTMENT TRUST	16.03x	11.37x	16.52x	6.29%	13.16B
Average	23.86x	14.82x	18.93x	4.4%	37.32B
Weighted average by Cap.	29.29x	15.87x	19.63x	3.97%