Valuation Unibail-Rodamco-Westfield SE OTC Markets

Stocks

Delayed OTC Markets Other stock markets 22:34:50 11/08/2026 HKT			5-day change	1st Jan Change
119.58 ^USD	-1.42%		-1.42%	+9.70%

08-03	AlphaValue/Baader Europe Raises Unibail-Rodamco-Westfield's Price Target, Trims EPS Expectations	MT
08-03	Unibail-Rodamco-Westfield: Formally acknowledge one tranche of risk reduction

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	14,975	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	12.63%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	34,725	34,908	34,842
Change	-	-13.82%	5.24%	4.03%	-2.29%	9.21%	0.52%	-0.19%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	9.42x	8.82x	8.21x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.88x	0.82x	0.77x
PEG	-	-0x	0x	-1x	0x	0.4x	1.3x	1.1x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.41x	5.29x	5.08x
EV / Revenue	18.8x	13.3x	13.5x	13.4x	13.7x	12.5x	12.3x	11.8x
EV / EBITDA	20.9x	13.5x	14.2x	13.8x	13.9x	15.4x	15.3x	14.6x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.1x	16.1x	15x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.1x	25.9x	17.6x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.32%	3.86%	5.69%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.49	6.071	6.419
Rate of return	-	-	3.74%	4.81%	4.85%	5.3%	5.86%	6.19%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.01	11.76	12.63
Distribution rate	-	-	-21.3%	337%	51.6%	49.9%	51.6%	50.8%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,769	2,828	2,950
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,260	2,274	2,386
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,295	2,167	2,318
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,696	1,775	2,033
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,751	19,933	19,868
Reference price ²	61.62	48.63	66.92	72.72	92.76	103.65	103.65	103.65
Nbr of stocks (in thousands)	138,594	138,767	139,041	142,625	143,334	144,473	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REALTY INCOME CORPORATION	39.58x	15.8x	16.06x	5.27%	58.56B
UNIBAIL-RODAMCO-WESTFIELD SE	9.42x	12.54x	15.37x	5.3%	17.3B
SEGRO PLC	16.66x	23.3x	28.11x	3.46%	17.28B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.33x	17.11x	25.48x	4.87%	15.29B
KLÉPIERRE	10.6x	13.97x	16.62x	5.02%	12.99B
MERLIN PROPERTIES SOCIMI, S.A.	9.66x	21.68x	29.31x	2.91%	10.41B
FEDERAL REALTY INVESTMENT TRUST	28.26x	11.1x	17.42x	3.9%	10.18B
CAPITALAND ASCENDAS REIT	15.99x	12.21x	18.99x	6.02%	9.8B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.92x	7.23x	11.58x	5.96%	8.42B
Average	19.71x	14.99x	19.88x	4.75%	17.8B
Weighted average by Cap.	24.89x	15.65x	19.12x	4.86%