As of 2026-04-05, the Intrinsic Value of Unibail-Rodamco-Westfield SE (URW.AS) is 55.22 EUR. This URW.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.02 EUR, the upside of Unibail-Rodamco-Westfield SE is 22.70%.
The range of the Intrinsic Value is (3.18) - 178.97 EUR
Based on its market price of 45.02 EUR and our intrinsic valuation, Unibail-Rodamco-Westfield SE (URW.AS) is undervalued by 22.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.18) - 178.97 | 55.22 | 22.7% |
| DCF (Growth 10y) | 21.07 - 224.34 | 86.51 | 92.2% |
| DCF (EBITDA 5y) | 50.33 - 123.08 | 72.36 | 60.7% |
| DCF (EBITDA 10y) | 64.26 - 171.99 | 101.86 | 126.3% |
| Fair Value | 32.11 - 32.11 | 32.11 | -28.69% |
| P/E | 10.99 - 32.96 | 19.70 | -56.2% |
| EV/EBITDA | 34.48 - 73.23 | 42.04 | -6.6% |
| EPV | (63.21) - 16.74 | (23.24) | -151.6% |
| DDM - Stable | 5.38 - 12.41 | 8.90 | -80.2% |
| DDM - Multi | 10.55 - 21.47 | 14.40 | -68.0% |
| Market Cap (mil) | 6,246.98 |
| Beta | 2.17 |
| Outstanding shares (mil) | 138.76 |
| Enterprise Value (mil) | 30,757.38 |
| Market risk premium | 5.50% |
| Cost of Equity | 13.51% |
| Cost of Debt | 5.63% |
| WACC | 6.91% |