Valuation Realty Income Corporation

Stocks

Market Closed - NYSE 08:00:02 14/11/26 am AEDT			5-day change	1st Jan Change
58.82 ^USD	-0.74%		-0.37%	+4.35%

13/11	Realty Income Chief Strategy Officer Neil Abraham to Leave	MT
13/11	Realty Income Corporation Announces Resignation of Neil Abraham as Chief Strategy Officer and President of Realty Income International, Effective December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	40,507	39,780	41,569	46,745	51,855	55,938	-	-
Change	-	-1.79%	4.5%	12.45%	10.93%	7.87%	-	-
Enterprise Value (EV) ¹	55,691	57,720	62,856	72,527	81,085	87,764	91,068	93,173
Change	-	3.64%	8.9%	15.39%	11.8%	8.24%	3.76%	2.31%
P/E	82.3x	44.7x	45.6x	54.5x	48.2x	38x	34.5x	33.7x
PBR	1.69x	1.46x	1.31x	1.23x	1.33x	1.36x	1.36x	1.39x
PEG	-	0.7x	-4x	-2.5x	2.5x	1.2x	3.4x	13.49x
Capitalization / Revenue	20.7x	12.1x	10.5x	9.27x	9.54x	9.58x	8.91x	8.32x
EV / Revenue	28.4x	17.5x	15.9x	14.4x	14.9x	15x	14.5x	13.9x
EV / EBITDA	30.1x	19.4x	17.4x	15.4x	15.8x	15.5x	14.9x	14x
EV / EBIT	58.5x	44.1x	36.5x	31.2x	31.3x	29.4x	27.6x	25x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.833	2.967	3.051	3.126	3.217	3.26	3.339	3.436
Rate of return	3.96%	4.68%	5.31%	5.85%	5.71%	5.54%	5.68%	5.84%
EPS ²	0.87	1.42	1.26	0.98	1.17	1.547	1.702	1.745
Distribution rate	326%	209%	242%	319%	275%	211%	196%	197%
Net sales ¹	1,960	3,300	3,958	5,044	5,437	5,838	6,275	6,727
EBITDA ¹	1,850	2,979	3,617	4,717	5,118	5,668	6,117	6,645
EBIT ¹	952	1,309	1,722	2,321	2,594	2,989	3,303	3,730
Net income ¹	359.5	869.4	872.3	847.9	1,059	1,467	1,698	1,850
Net Debt ¹	15,184	17,940	21,287	25,782	29,230	31,826	35,130	37,236
Reference price ²	71.59	63.43	57.42	53.41	56.37	58.82	58.82	58.82
Nbr of stocks (in thousands)	565,813	627,154	723,949	875,211	919,906	950,997	-	-
Announcement Date	22/2/22	21/2/23	20/2/24	24/2/25	24/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
REALTY INCOME CORPORATION	38.02x	15.03x	15.48x	5.54%	55.94B
PROLOGIS, INC.	33.44x	18.11x	21.54x	3.34%	122B
SIMON PROPERTY GROUP, INC.	39.29x	15.32x	19.97x	3.87%	75.13B
GOODMAN GROUP	19.76x	16.67x	19.01x	1.04%	39.98B
KIMCO REALTY CORPORATION	27.02x	11.47x	15.9x	4.23%	16.98B
SEGRO PLC	14.11x	22.83x	27.57x	3.56%	16.44B
UNIBAIL-RODAMCO-WESTFIELD SE	8.82x	12.05x	14.52x	5.92%	14.85B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.43x	16.46x	24.15x	5.17%	14.42B
REGENCY CENTERS CORPORATION	31.04x	11.42x	16.57x	4.01%	13.91B
LINK REAL ESTATE INVESTMENT TRUST	26.28x	11.55x	16.75x	6.14%	13.52B
Average	25.62x	15.09x	19.15x	4.28%	38B
Weighted average by Cap.	30.86x	16.10x	19.57x	3.86%