|
Real-time Estimate
Tradegate
16:53:21 28/08/2026 HKT
|
5-day change | 1st Jan Change | ||
| 99.21 EUR | -0.03% |
|
-3.46% | +6.66% |
| 08-24 | Wall Street's Three-Way Stress Test |  |
| 08-24 | Berenberg Maintains Unibail-Rodamco-Westfield at Buy After Moody's Credit Rating Upgrade | MT |
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 | 14,335 | - | - |
| Change | - | -20.98% | 37.88% | 11.47% | 28.19% | 7.81% | - | - |
| Enterprise Value (EV) 1 | 34,485 | 29,720 | 31,279 | 32,540 | 31,796 | 33,968 | 34,132 | 34,007 |
| Change | - | -13.82% | 5.24% | 4.03% | -2.29% | 6.83% | 0.48% | -0.37% |
| P/E | -8.78x | 38x | -5.71x | 69.9x | 10.6x | 8.62x | 8.13x | 7.86x |
| PBR | 0.5x | 0.35x | 0.54x | 0.6x | 0.77x | 0.82x | 0.77x | 0.72x |
| PEG | - | -0x | 0x | -1x | 0x | 0.3x | 1.35x | 2.24x |
| Capitalization / Revenue | 4.66x | 3.02x | 4.01x | 4.27x | 5.71x | 5.18x | 5.07x | 4.86x |
| EV / Revenue | 18.8x | 13.3x | 13.5x | 13.4x | 13.7x | 12.3x | 12.1x | 11.5x |
| EV / EBITDA | 20.9x | 13.5x | 14.2x | 13.8x | 13.9x | 15x | 14.6x | 13.8x |
| EV / EBIT | 21x | 13.8x | 14.6x | 14.1x | 14.2x | 15.4x | 15.7x | 14.6x |
| EV / FCF | 42x | 19.4x | 35.7x | 36.9x | 27.6x | 22.6x | 25.3x | 17.1x |
| FCF Yield | 2.38% | 5.15% | 2.8% | 2.71% | 3.62% | 4.42% | 3.94% | 5.83% |
| Dividend per Share 2 | - | - | 2.5 | 3.5 | 4.5 | 5.517 | 6.071 | 6.422 |
| Rate of return | - | - | 3.74% | 4.81% | 4.85% | 5.56% | 6.12% | 6.47% |
| EPS 2 | -7.02 | 1.28 | -11.72 | 1.04 | 8.72 | 11.51 | 12.2 | 12.63 |
| Distribution rate | - | - | -21.3% | 337% | 51.6% | 47.9% | 49.8% | 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 | 2,332 | 2,463 |
| EBIT 1 | 1,641 | 2,152 | 2,148 | 2,311 | 2,241 | 2,205 | 2,176 | 2,329 |
| Net income 1 | -972.1 | 178.2 | -1,629 | 146.2 | 1,268 | 1,770 | 1,840 | 2,109 |
| Net Debt 1 | 25,945 | 22,972 | 21,974 | 22,168 | 18,500 | 19,633 | 19,798 | 19,672 |
| Reference price 2 | 61.62 | 48.63 | 66.92 | 72.72 | 92.76 | 99.22 | 99.22 | 99.22 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.76x | 15.77x | 16.05x | 5.28% | 58.29B | |
| 17x | 23.62x | 28.3x | 3.39% | 17.73B | |
| 8.62x | 12.27x | 15.03x | 5.56% | 16.7B | |
| 20.04x | 16.76x | 24.06x | 5.05% | 14.89B | |
| 9.96x | 13.62x | 16.19x | 5.21% | 12.65B | |
| 27.8x | 10.95x | 17.26x | 3.9% | 10.16B | |
| 8.04x | 20.62x | 27.9x | 3.15% | 9.77B | |
| 15x | 12x | 18.66x | 6.2% | 9.59B | |
| 35.77x | 7.59x | 12.21x | 5.51% | 9.11B | |
| Average | 20.22x | 14.80x | 19.51x | 4.81% | 17.65B | |
| Weighted average by Cap. | 25.29x | 15.49x | 18.81x | 4.92% |
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
- 1BR1 Stock
- Valuation Unibail-Rodamco-Westfield SE
Select your edition
All financial news and data tailored to specific country editions
