Valuation Realty Income Corporation

Equities

Market Closed - Nyse Other stock markets 20:00:02 13/03/2026 GMT			5-day change	1st Jan Change
64.44 ^USD	-0.91%		-0.86%	+14.32%

03-12	Barclays Adjusts Price Target on Realty Income to $65 From $64, Maintains Equalweight Rating	MT
03-11	134th common stock monthly dividend increase declared by Realty Income	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	40,507	39,780	41,569	46,745	51,855	60,086	-	-
Change	-	-1.79%	4.5%	12.45%	10.93%	15.87%	-	-
Enterprise Value (EV) ¹	55,691	57,720	62,856	72,527	81,085	90,994	92,266	93,402
Change	-	3.64%	8.9%	15.39%	11.8%	12.22%	1.4%	1.23%
P/E ratio	82.3x	44.7x	45.6x	54.5x	48.2x	39.5x	37x	34.9x
PBR	1.69x	1.46x	1.31x	1.23x	1.33x	1.43x	1.55x	1.38x
PEG	-	0.7x	-4x	-2.5x	2.5x	1x	5.51x	5.77x
Capitalization / Revenue	20.7x	12.1x	10.5x	9.27x	9.54x	10.6x	9.86x	8.5x
EV / Revenue	28.4x	17.5x	15.9x	14.4x	14.9x	16x	15.1x	13.2x
EV / EBITDA	30.1x	19.4x	17.4x	15.4x	15.8x	16.3x	15.3x	14.3x
EV / EBIT	58.5x	44.1x	36.5x	31.2x	31.3x	32.3x	30.4x	27.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.833	2.967	3.051	3.126	3.217	3.299	3.396	3.534
Rate of return	3.96%	4.68%	5.31%	5.85%	5.71%	5.12%	5.27%	5.48%
EPS ²	0.87	1.42	1.26	0.98	1.17	1.633	1.743	1.848
Distribution rate	326%	209%	242%	319%	275%	202%	195%	191%
Net sales ¹	1,960	3,300	3,958	5,044	5,437	5,686	6,094	7,070
EBITDA ¹	1,850	2,979	3,617	4,717	5,118	5,583	6,044	6,550
EBIT ¹	952	1,309	1,722	2,321	2,594	2,817	3,032	3,368
Net income ¹	359.5	869.4	872.3	847.9	1,059	1,568	1,733	1,853
Net Debt ¹	15,184	17,940	21,287	25,782	29,230	30,907	32,180	33,315
Reference price ²	71.59	63.43	57.42	53.41	56.37	64.44	64.44	64.44
Nbr of stocks (in thousands)	565,813	627,154	723,949	875,211	919,906	932,440	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REALTY INCOME CORPORATION	39.46x	16x	16.3x	5.12%	60.09B
UNIBAIL-RODAMCO-WESTFIELD SE	9.4x	11.87x	15.43x	4.79%	15.43B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.8x	16.91x	24.81x	4.77%	13.88B
SEGRO PLC	14.67x	21.77x	24.68x	4.29%	12.93B
KLÉPIERRE	7.59x	12.8x	15.42x	5.91%	10.54B
CAPITALAND ASCENDAS REIT	16.39x	12.04x	18.57x	6.07%	9.13B
FEDERAL REALTY INVESTMENT TRUST	34.75x	10.37x	16.25x	4.35%	9.01B
MERLIN PROPERTIES SOCIMI, S.A.	8.08x	20.04x	27.17x	3.27%	8.63B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	265.22x	6.85x	11.13x	5.95%	8.39B
COVIVIO	8.99x	15.51x	20.72x	6.69%	7B
Average	42.54x	14.42x	19.05x	5.12%	15.5B
Weighted average by Cap.	38.02x	15.08x	18.27x	5.06%