|
Market Closed -
Other stock markets
|
After hours 23:59:59 | |||
| 99.50 EUR | -0.80% |
|
99.43 | -0.07% |
| 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 | |
Company Valuation: Unibail-Rodamco-Westfield SE
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
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.92x | 12.71x | 15.76x | 5.46% | 16.78B | |
| 39.55x | 15.52x | 16.12x | 5.27% | 57.95B | |
| 19.34x | 16.52x | 24.18x | 5.12% | 14.51B | |
| 8.95x | 21.01x | 23.51x | 4.4% | 13.57B | |
| 10.17x | 13.37x | 16.03x | 5.45% | 12B | |
| 8.13x | 22.71x | 30.6x | 2.75% | 11.05B | |
| 32.37x | 11.53x | 18.2x | 3.64% | 10.77B | |
| 16.2x | 12.39x | 19.36x | 6.04% | 9.85B | |
| 28.35x | 7.39x | 12.21x | 5.5% | 9.13B | |
| -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% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- URW Stock
- Valuation Unibail-Rodamco-Westfield SE
Select your edition
All financial news and data tailored to specific country editions
