Valuation Vicinity Centres

Stocks

Market Closed - Australian S.E. Other stock markets 10:11:00 13/07/2026 +04			5-day change	1st Jan Change
2.650 ^AUD	+0.38%		+0.38%	+3.52%

06-15	Vicinity Centres Announce Board Changes	CI
06-15	Vicinity Centres Appoints Patrick Allaway as Chairman-Elect as Trevor Gerber Announces Retirement	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,033	8,353	8,399	8,422	11,270	12,297	-	-
Change	-	18.77%	0.54%	0.27%	33.82%	9.11%	-	-
Enterprise Value (EV) ¹	10,268	12,050	12,280	12,602	15,648	17,164	17,284	17,343
Change	-	17.36%	1.9%	2.63%	24.17%	9.69%	0.7%	0.34%
P/E	-27.2x	6.89x	33.4x	15.4x	11.2x	12.2x	14.5x	16x
PBR	0.71x	0.77x	0.79x	0.79x	1.01x	1.03x	0.98x	0.94x
PEG	-	-0x	-0.4x	0x	0.1x	-12.71x	-0.9x	-1.73x
Capitalization / Revenue	8.91x	9.77x	8.74x	8.88x	11.6x	12.5x	11.6x	11x
EV / Revenue	13x	14.1x	12.8x	13.3x	16.2x	17.4x	16.4x	15.4x
EV / EBITDA	14.6x	15.7x	14.2x	14.1x	17.7x	19.2x	18.2x	17.3x
EV / EBIT	14.6x	15.8x	14.2x	14.1x	17.7x	19.1x	18.1x	17.2x
EV / FCF	21.2x	36x	33.4x	35.7x	72.5x	29.9x	29.2x	26.6x
FCF Yield	4.73%	2.78%	2.99%	2.8%	1.38%	3.35%	3.42%	3.76%
Dividend per Share ²	0.1	0.104	0.12	0.1175	0.12	0.1234	0.1312	0.1383
Rate of return	6.47%	5.67%	6.5%	6.35%	4.86%	4.66%	4.95%	5.22%
EPS ²	-0.0567	0.2664	0.0553	0.1199	0.2199	0.2178	0.1827	0.1658
Distribution rate	-176%	39%	217%	98%	54.6%	56.7%	71.8%	83.4%
Net sales ¹	789.1	855.3	960.7	948.1	967.7	985.1	1,056	1,123
EBITDA ¹	702.7	766.1	864	895.6	885.8	895.9	950.3	1,002
EBIT ¹	702.7	760.6	864	895.6	881.6	899	957.4	1,010
Net income ¹	-258	1,215	252.3	547.1	1,005	982.4	813.2	818.9
Net Debt ¹	3,235	3,697	3,881	4,181	4,377	4,867	4,987	5,046
Reference price ²	1.545	1.835	1.845	1.850	2.470	2.650	2.650	2.650
Nbr of stocks (in thousands)	4,552,275	4,552,275	4,552,275	4,552,275	4,562,878	4,640,336	-	-
Announcement Date	17/08/21	16/08/22	15/08/23	19/08/24	19/08/25	-	-	-

¹AUD in Million²AUD

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.($)
VICINITY CENTRES	12.12x	17.38x	19.11x	4.68%	8.52B
SIMON PROPERTY GROUP, INC.	34.26x	15.02x	19.41x	4.12%	70.94B
KIMCO REALTY CORPORATION	30.1x	11.37x	15.86x	4.22%	16.78B
REGENCY CENTERS CORPORATION	32.29x	11.84x	17.82x	3.82%	14.54B
LINK REAL ESTATE INVESTMENT TRUST	14.99x	10.92x	15.86x	6.68%	12.4B
BRIXMOR PROPERTY GROUP INC.	26.39x	10.27x	15.08x	4%	9.52B
AGREE REALTY CORPORATION	40.4x	15.86x	19.05x	4.09%	9.35B
NNN REIT, INC.	22.83x	14.23x	15.65x	5.19%	8.9B
THE MACERICH COMPANY	-172.06x	12.32x	18.57x	2.79%	7.35B
FIBRA UNO	11.36x	7.9x	10.48x	8.55%	6.59B
Average	5.27x	12.71x	16.69x	4.81%	16.49B
Weighted average by Cap.	20.24x	13.51x	17.76x	4.49%