Valuation Realty Income Corporation NYSE

Stocks

Delayed NYSE 00:10:00 28/09/2024 +04			5-day change	1st Jan Change
24.99 ^USD	+0.04%		+0.12%	+6.25%

08-19	Realty Income Keeps Monthly Dividend at $0.271 per Share, Payable Sept. 15 to Holders of Record Aug. 31	MT
08-19	Realty Income Corporation Declares Common Stock Monthly Dividend, Payable on September 15, 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	59,583	-	-
Change	-	-1.79%	4.5%	12.45%	10.93%	14.9%	-	-
Enterprise Value (EV) ¹	55,691	57,720	62,856	72,527	81,085	91,774	95,121	97,277
Change	-	3.64%	8.9%	15.39%	11.8%	13.18%	3.65%	2.27%
P/E	82.3x	44.7x	45.6x	54.5x	48.2x	40.6x	35.6x	34.9x
PBR	1.69x	1.46x	1.31x	1.23x	1.33x	1.46x	1.46x	1.48x
PEG	-	0.7x	-4x	-2.5x	2.5x	1.2x	2.5x	16.52x
Capitalization / Revenue	20.7x	12.1x	10.5x	9.27x	9.54x	10.4x	9.68x	9.06x
EV / Revenue	28.4x	17.5x	15.9x	14.4x	14.9x	16x	15.4x	14.8x
EV / EBITDA	30.1x	19.4x	17.4x	15.4x	15.8x	16.3x	15.5x	14.7x
EV / EBIT	58.5x	44.1x	36.5x	31.2x	31.3x	31.1x	29x	26.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.833	2.967	3.051	3.126	3.217	3.263	3.351	3.439
Rate of return	3.96%	4.68%	5.31%	5.85%	5.71%	5.17%	5.3%	5.44%
EPS ²	0.87	1.42	1.26	0.98	1.17	1.554	1.773	1.81
Distribution rate	326%	209%	242%	319%	275%	210%	189%	190%
Net sales ¹	1,960	3,300	3,958	5,044	5,437	5,737	6,158	6,576
EBITDA ¹	1,850	2,979	3,617	4,717	5,118	5,638	6,146	6,597
EBIT ¹	952	1,309	1,722	2,321	2,594	2,954	3,275	3,643
Net income ¹	359.5	869.4	872.3	847.9	1,059	1,477	1,762	1,880
Net Debt ¹	15,184	17,940	21,287	25,782	29,230	32,191	35,538	37,694
Reference price ²	71.59	63.43	57.42	53.41	56.37	63.17	63.17	63.17
Nbr of stocks (in thousands)	565,813	627,154	723,949	875,211	919,906	943,218	-	-
Announcement Date	22/02/22	21/02/23	20/02/24	24/02/25	24/02/26	-	-	-

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	40.64x	16x	16.28x	5.17%	59.58B
SEGRO PLC	16.95x	23.56x	28.23x	3.4%	17.74B
UNIBAIL-RODAMCO-WESTFIELD SE	8.95x	12.46x	15.27x	5.36%	17.36B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.29x	16.9x	24.26x	4.97%	15.09B
KLÉPIERRE	10.27x	13.88x	16.49x	5.05%	13.07B
MERLIN PROPERTIES SOCIMI, S.A.	8.25x	20.99x	28.39x	3.07%	10.04B
FEDERAL REALTY INVESTMENT TRUST	27.95x	10.98x	17.32x	3.88%	10.21B
CAPITALAND ASCENDAS REIT	15.61x	12.03x	18.7x	6.17%	9.64B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.97x	7.73x	12.47x	5.33%	9.42B
Average	20.65x	14.95x	19.71x	4.71%	18.02B
Weighted average by Cap.	25.81x	15.64x	18.98x	4.82%