Valuation Unibail-Rodamco-Westfield SE CBOE

Stocks

Market Closed - CBOE 19:30:00 30/09/2026 +04			After hours 22:38:04
92.04 ^EUR	0.00%		88.85	-3.47%

08-28	Listen to the yellow birds
08-24	Wall Street's Three-Way Stress Test

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	13,098	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	-1.49%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	32,786	32,954	32,841
Change	-	-13.82%	5.24%	4.03%	-2.29%	3.11%	0.51%	-0.34%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.2x	7.77x	7.83x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.76x	0.71x	0.66x
PEG	-	-0x	0x	-1x	0x	0.3x	1.41x	-10.46x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	4.73x	4.63x	4.44x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	11.8x	11.6x	11.1x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	14.5x	14.1x	13.3x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.2x	15.1x	14.1x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	21.8x	24.5x	16.6x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.58%	4.09%	6.04%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.516	6.066	6.405
Rate of return	-	-	3.74%	4.81%	4.85%	6.08%	6.69%	7.06%
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%	52%	55.3%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,769	2,829	2,949
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,260	2,332	2,468
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,162	2,177	2,330
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,762	1,860	2,098
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,688	19,856	19,743
Reference price ²	61.62	48.63	66.92	72.72	92.76	90.66	90.66	90.66
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.($)
PROLOGIS, INC.	39.5x	18.69x	23.73x	3.23%	126B
SIMON PROPERTY GROUP, INC.	30.86x	14.03x	17.83x	4.41%	66.1B
REALTY INCOME CORPORATION	36.52x	14.64x	15.12x	5.92%	52.01B
GOODMAN GROUP	17.93x	15.15x	17.26x	1.15%	37.32B
SEGRO PLC	16.54x	23.24x	27.85x	3.49%	16.75B
KIMCO REALTY CORPORATION	26.33x	10.56x	14.57x	4.79%	15.04B
UNIBAIL-RODAMCO-WESTFIELD SE	8.2x	11.84x	14.51x	6.08%	14.84B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.88x	15.97x	23.13x	5.41%	13.81B
REGENCY CENTERS CORPORATION	29.27x	11.14x	16.32x	4.18%	13.28B
Average	24.78x	15.03x	18.92x	4.29%	39.46B
Weighted average by Cap.	31.02x	16.06x	19.81x	3.94%