Valuation Realty Income Corporation

Stocks

Delayed NYSE 21:00:02 04/09/2026 BST			5-day change	1st Jan Change
61.25 ^USD	-0.79%		-1.18%	+8.66%

09-04	Barclays Adjusts Price Target on Realty Income to $65 From $67, Keeps Equalweight Rating	MT
09-01	Wells Fargo Adjusts Price Target on Realty Income to $64 From $65, Keeps Equalweight Rating	MT

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	57,772	-	-
Change	-	-1.79%	4.5%	12.45%	10.93%	11.41%	-	-
Enterprise Value (EV) ¹	55,691	57,720	62,856	72,527	81,085	89,950	92,971	94,778
Change	-	3.64%	8.9%	15.39%	11.8%	10.93%	3.36%	1.94%
P/E	82.3x	44.7x	45.6x	54.5x	48.2x	39.9x	34.8x	33.9x
PBR	1.69x	1.46x	1.31x	1.23x	1.33x	1.41x	1.41x	1.43x
PEG	-	0.7x	-4x	-2.5x	2.5x	1.3x	2.3x	13.61x
Capitalization / Revenue	20.7x	12.1x	10.5x	9.27x	9.54x	10x	9.38x	8.77x
EV / Revenue	28.4x	17.5x	15.9x	14.4x	14.9x	15.6x	15.1x	14.4x
EV / EBITDA	30.1x	19.4x	17.4x	15.4x	15.8x	16x	15.1x	14.3x
EV / EBIT	58.5x	44.1x	36.5x	31.2x	31.3x	30.2x	28.3x	25.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.833	2.967	3.051	3.126	3.217	3.263	3.351	3.44
Rate of return	3.96%	4.68%	5.31%	5.85%	5.71%	5.33%	5.47%	5.62%
EPS ²	0.87	1.42	1.26	0.98	1.17	1.534	1.762	1.805
Distribution rate	326%	209%	242%	319%	275%	213%	190%	191%
Net sales ¹	1,960	3,300	3,958	5,044	5,437	5,763	6,160	6,588
EBITDA ¹	1,850	2,979	3,617	4,717	5,118	5,640	6,159	6,616
EBIT ¹	952	1,309	1,722	2,321	2,594	2,974	3,282	3,657
Net income ¹	359.5	869.4	872.3	847.9	1,059	1,465	1,757	1,878
Net Debt ¹	15,184	17,940	21,287	25,782	29,230	32,178	35,198	37,006
Reference price ²	71.59	63.43	57.42	53.41	56.37	61.25	61.25	61.25
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	39.92x	15.61x	15.95x	5.33%	57.77B
SEGRO PLC	16.76x	23.46x	28.11x	3.44%	17.39B
UNIBAIL-RODAMCO-WESTFIELD SE	8.44x	12.16x	14.9x	5.68%	16.31B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.38x	16.61x	23.86x	5.14%	14.7B
KLÉPIERRE	9.98x	13.64x	16.21x	5.19%	12.65B
FEDERAL REALTY INVESTMENT TRUST	27.61x	10.97x	17.25x	3.9%	10.17B
MERLIN PROPERTIES SOCIMI, S.A.	7.77x	20.33x	27.51x	3.19%	9.54B
CAPITALAND ASCENDAS REIT	14.63x	11.82x	18.37x	6.36%	9.39B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.02x	7.62x	12.24x	5.47%	9.17B
VORNADO REALTY TRUST	-146.36x	8.18x	19.69x	2.05%	6.83B
Average	3.32x	14.04x	19.41x	4.58%	16.39B
Weighted average by Cap.	18.02x	15.05x	18.70x	4.85%