|
Market Closed -
Other stock markets
|
After hours 02:30:01 | |||
| 105.15 EUR | -0.14% |
|
105.12 | -0.02% |
| 11:25pm | AlphaValue/Baader Europe Raises Unibail-Rodamco-Westfield's Price Target, Trims EPS Expectations | MT |
| 05:54pm | Unibail-Rodamco-Westfield: Formally acknowledge one tranche of risk reduction |  |
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 | 15,213 | - | - |
| Change | - | -20.98% | 37.88% | 11.47% | 28.19% | 14.42% | - | - |
| Enterprise Value (EV) 1 | 34,485 | 29,720 | 31,279 | 32,540 | 31,796 | 34,964 | 35,148 | 35,084 |
| Change | - | -13.82% | 5.24% | 4.03% | -2.29% | 9.97% | 0.52% | -0.18% |
| P/E | -8.78x | 38x | -5.71x | 69.9x | 10.6x | 9.56x | 8.78x | 8.05x |
| PBR | 0.5x | 0.35x | 0.54x | 0.6x | 0.77x | 0.9x | 0.84x | 0.78x |
| PEG | - | -0x | 0x | -1x | 0x | 0.4x | 0.99x | 0.89x |
| Capitalization / Revenue | 4.66x | 3.02x | 4.01x | 4.27x | 5.71x | 5.48x | 5.38x | 5.17x |
| EV / Revenue | 18.8x | 13.3x | 13.5x | 13.4x | 13.7x | 12.6x | 12.4x | 11.9x |
| EV / EBITDA | 20.9x | 13.5x | 14.2x | 13.8x | 13.9x | 15.5x | 15.5x | 14.8x |
| EV / EBIT | 21x | 13.8x | 14.6x | 14.1x | 14.2x | 15.2x | 16.2x | 15.1x |
| EV / FCF | 42x | 19.4x | 35.7x | 36.9x | 27.6x | 23.3x | 26.1x | 17.7x |
| FCF Yield | 2.38% | 5.15% | 2.8% | 2.71% | 3.62% | 4.29% | 3.83% | 5.65% |
| 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% | 5.21% | 5.77% | 6.1% |
| EPS 2 | -7.02 | 1.28 | -11.72 | 1.04 | 8.72 | 11.02 | 11.99 | 13.07 |
| Distribution rate | - | - | -21.3% | 337% | 51.6% | 49.8% | 50.6% | 49.1% |
| Net sales 1 | 1,833 | 2,231 | 2,322 | 2,427 | 2,328 | 2,774 | 2,827 | 2,945 |
| EBITDA 1 | 1,650 | 2,209 | 2,199 | 2,352 | 2,284 | 2,263 | 2,274 | 2,378 |
| 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 | 1,661 | 1,704 | 1,908 |
| Net Debt 1 | 25,945 | 22,972 | 21,974 | 22,168 | 18,500 | 19,751 | 19,935 | 19,871 |
| Reference price 2 | 61.62 | 48.63 | 66.92 | 72.72 | 92.76 | 105.30 | 105.30 | 105.30 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.51x | 12.77x | 15.52x | 5.21% | 17.5B | |
| 40.91x | 15.7x | 16.36x | 5.13% | 59.56B | |
| 17.02x | 23.77x | 28.82x | 3.39% | 17.58B | |
| 20.57x | 17.25x | 25.68x | 4.82% | 15.43B | |
| 11.43x | 13.98x | 16.56x | 5.02% | 12.98B | |
| 30.57x | 11.54x | 18.06x | 3.69% | 10.78B | |
| 10x | 22.17x | 30.05x | 2.81% | 10.73B | |
| 16.35x | 12.55x | 19.64x | 5.91% | 10B | |
| 24.95x | 7.36x | 12.05x | 5.6% | 8.97B | |
| -157.56x | 8.14x | 19.66x | 1.91% | 7.41B | |
| Average | 2.38x | 14.52x | 20.24x | 4.35% | 17.09B | |
| Weighted average by Cap. | 17.70x | 15.43x | 19.49x | 4.61% |
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
- Valuation Unibail-Rodamco-Westfield SE
Select your edition
All financial news and data tailored to specific country editions
