Valuation Unibail-Rodamco-Westfield SE Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 06/08/2025			5-day change	1st Jan Change
1,850.00 ^MXN	+13.26%		-.--%	-

07-09	Unibail-Rodamco-Westfield up, Berenberg confident on growth
07-01	Profit-Taking in Real Estate Stocks, Exane Reassessment	DP

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	14,948	-	-
Change	-	-20.98%	37.88%	11.47%	28.19%	12.43%	-	-
Enterprise Value (EV) ¹	34,485	29,720	31,279	32,540	31,796	35,091	35,042	35,048
Change	-	-13.82%	5.24%	4.03%	-2.29%	10.36%	-0.14%	0.02%
P/E	-8.78x	38x	-5.71x	69.9x	10.6x	9.38x	8.63x	7.88x
PBR	0.5x	0.35x	0.54x	0.6x	0.77x	0.87x	0.82x	0.77x
PEG	-	-0x	0x	-1x	0x	0.4x	0.98x	0.83x
Capitalization / Revenue	4.66x	3.02x	4.01x	4.27x	5.71x	5.39x	5.29x	5.08x
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	15.8x	15.4x	14.7x
EV / EBIT	21x	13.8x	14.6x	14.1x	14.2x	16x	15.7x	14.8x
EV / FCF	42x	19.4x	35.7x	36.9x	27.6x	23.4x	26x	17.7x
FCF Yield	2.38%	5.15%	2.8%	2.71%	3.62%	4.28%	3.84%	5.66%
Dividend per Share ²	-	-	2.5	3.5	4.5	5.49	6.071	6.422
Rate of return	-	-	3.74%	4.81%	4.85%	5.3%	5.86%	6.2%
EPS ²	-7.02	1.28	-11.72	1.04	8.72	11.04	12.01	13.14
Distribution rate	-	-	-21.3%	337%	51.6%	49.7%	50.6%	48.9%
Net sales ¹	1,833	2,231	2,322	2,427	2,328	2,775	2,826	2,943
EBITDA ¹	1,650	2,209	2,199	2,352	2,284	2,223	2,273	2,378
EBIT ¹	1,641	2,152	2,148	2,311	2,241	2,192	2,230	2,362
Net income ¹	-972.1	178.2	-1,629	146.2	1,268	1,655	1,699	1,908
Net Debt ¹	25,945	22,972	21,974	22,168	18,500	20,143	20,094	20,100
Reference price ²	61.62	48.63	66.92	72.72	92.76	103.55	103.55	103.55
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REALTY INCOME CORPORATION	42.01x	16.08x	16.67x	4.98%	61.31B
SEGRO PLC	13.89x	22.91x	26.94x	3.71%	16.13B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.25x	17.09x	25.04x	4.89%	15.1B
KLÉPIERRE	10.69x	13.56x	16.24x	5.28%	12.18B
MERLIN PROPERTIES SOCIMI, S.A.	7.9x	22.37x	30.28x	2.82%	10.59B
FEDERAL REALTY INVESTMENT TRUST	32.36x	11.57x	18.26x	3.62%	10.83B
CAPITALAND ASCENDAS REIT	15.88x	12.26x	19.15x	6.16%	9.6B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.31x	7.27x	11.91x	5.75%	8.74B
VORNADO REALTY TRUST	-156.77x	8.28x	19.75x	1.84%	7.67B
Average	1.17x	14.60x	20.47x	4.34%	16.9B
Weighted average by Cap.	18.62x	15.68x	19.66x	4.57%