Valuation Unibail-Rodamco-Westfield SE

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 16/06/2026 +04			After hours 23:05:56
99.50 ^EUR	-0.80%		99.61	+0.11%

06-12	Jefferies Maintains Buy Rating on URW as Portfolio Rotation Continues
06-10	Jefferies reiterates Buy rating on URW following full takeover of Westfield UTC

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	14,465	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	8.79%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	34,779	34,717	34,737
Change	-	-13.82%	5.24%	4.03%	-2.29%	9.38%	-0.18%	0.06%
P/E Ratio	-8.78x	38x	-5.71x	69.9x	10.6x	8.92x	8.12x	7.26x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.85x	0.8x	0.71x
PEG	-	-0x	0x	-1x	0x	0.3x	0.83x	0.6x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.28x	5.24x	5.05x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.7x	12.6x	12.1x
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	17.5x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.32%	3.88%	5.71%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.481	6.103	6.39
Rate of return	-	-	3.74%	4.81%	4.85%	5.46%	6.09%	6.37%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.25	12.35	13.81
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	20,314	20,252	20,272
Reference price ²	61.62	48.63	66.92	72.72	92.76	100.30	100.30	100.30
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.($)
UNIBAIL-RODAMCO-WESTFIELD SE	8.92x	12.71x	15.76x	5.46%	16.78B
REALTY INCOME CORPORATION	39.55x	15.52x	16.12x	5.27%	57.95B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.34x	16.52x	24.18x	5.12%	14.51B
SEGRO PLC	8.95x	21.01x	23.51x	4.4%	13.57B
KLÉPIERRE	10.17x	13.37x	16.03x	5.45%	12B
MERLIN PROPERTIES SOCIMI, S.A.	8.13x	22.71x	30.6x	2.75%	11.05B
FEDERAL REALTY INVESTMENT TRUST	32.37x	11.53x	18.2x	3.64%	10.77B
CAPITALAND ASCENDAS REIT	16.2x	12.39x	19.36x	6.04%	9.85B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.35x	7.39x	12.21x	5.5%	9.13B
VORNADO REALTY TRUST	-1916.5x	8.29x	21.01x	1.94%	7.21B
Average	-174.45x	14.14x	19.70x	4.56%	16.28B
Weighted average by Cap.	-61.38x	14.88x	18.72x	4.85%