Valuation Unibail-Rodamco-Westfield SE Xetra

Stocks

Market Closed - Xetra 23:35:46 15/10/2026 HKT			5-day change	1st Jan Change
89.66 ^EUR	+0.99%		0.00%	-3.63%

10-06	Switzerland: has greediness become a risk?
08-28	Listen to the yellow birds

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	12,953	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	-2.57%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	32,543	32,764	32,698
Change	-	-13.82%	5.24%	4.03%	-2.29%	2.35%	0.68%	-0.2%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	8.26x	7.87x	8x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.72x	0.68x	0.63x
PEG	-	-0x	0x	-1x	0x	0.3x	1.57x	-4.66x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	4.68x	4.6x	4.4x
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	14.4x	14x	13.2x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	15.1x	15.1x	14.2x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	21.7x	24.3x	16.5x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.61%	4.11%	6.06%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.515	6.009	6.359
Rate of return	-	-	3.74%	4.81%	4.85%	6.15%	6.7%	7.09%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	10.85	11.4	11.2
Distribution rate	-	-	-21.3%	337%	51.6%	50.8%	52.7%	56.8%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,766	2,818	2,946
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,260	2,333	2,471
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,159	2,176	2,307
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,665	1,764	1,968
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	19,590	19,810	19,745
Reference price ²	61.62	48.63	66.92	72.72	92.76	89.66	89.66	89.66
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.($)
PROLOGIS, INC.	39.9x	18.49x	23.64x	3.28%	124B
SIMON PROPERTY GROUP, INC.	30.26x	13.76x	17.4x	4.53%	64.29B
REALTY INCOME CORPORATION	36.51x	14.64x	15.12x	5.92%	52.04B
GOODMAN GROUP	18.8x	15.9x	18.09x	1.1%	39.06B
SEGRO PLC	16.6x	25.57x	28x	3.46%	16.82B
KIMCO REALTY CORPORATION	26.16x	10.53x	14.5x	4.79%	15.02B
UNIBAIL-RODAMCO-WESTFIELD SE	8.13x	11.77x	14.41x	6.25%	14.19B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.65x	15.91x	23.13x	5.45%	13.66B
REGENCY CENTERS CORPORATION	28.84x	11.08x	16.17x	4.23%	13.11B
Average	24.76x	15.29x	18.94x	4.33%	39.13B
Weighted average by Cap.	31.05x	16.12x	19.77x	3.97%