Valuation Unibail-Rodamco Euronext Amsterdam

Stocks

Delayed Euronext Amsterdam Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		+0.18%	-9.52%

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	14,350	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	7.93%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	34,664	34,602	34,621
Change	-	-13.82%	5.24%	4.03%	-2.29%	9.02%	-0.18%	0.06%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.85x	8.06x	7.2x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.84x	0.79x	0.71x
PEG	-	-0x	0x	-1x	0x	0.3x	0.82x	0.6x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.24x	5.19x	5.01x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.7x	12.5x	12.1x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	15.7x	15.4x	14.2x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.8x	15.5x	14.7x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.1x	25.7x	17.5x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.33%	3.89%	5.73%
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%	5.51%	6.13%	6.42%
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	99.50	99.50	99.50
Nbr of stocks (in thousands)	138,594	138,767	139,041	142,625	143,334	144,216	-	-
Announcement Date	10/2/22	8/2/23	8/2/24	13/2/25	12/2/26	-	-	-

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.($)
REALTY INCOME CORPORATION	39.57x	15.52x	16.13x	5.27%	57.97B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.34x	16.52x	24.18x	5.12%	14.51B
SEGRO PLC	8.99x	21.07x	23.58x	4.38%	13.61B
KLÉPIERRE	10.18x	13.38x	16.05x	5.44%	12.03B
MERLIN PROPERTIES SOCIMI, S.A.	8.07x	22.59x	30.44x	2.77%	10.97B
FEDERAL REALTY INVESTMENT TRUST	32.02x	11.45x	18.06x	3.68%	10.66B
CAPITALAND ASCENDAS REIT	16.26x	12.42x	19.4x	6.01%	9.89B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.01x	7.34x	12.14x	5.57%	9.02B
VORNADO REALTY TRUST	-1891x	8.12x	19.46x	1.99%	7.11B
Average	-192.06x	14.27x	19.94x	4.47%	16.2B
Weighted average by Cap.	-67.16x	15.12x	18.97x	4.79%