|
Real-time Estimate
Cboe BZX
17:19:24 29/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 55.14 USD | -0.39% |
|
-2.57% | -2.29% |
| 09-25 | Baird Adjusts Price Target on Realty Income to $59 From $65, Keeps Neutral Rating | MT |
| 09-23 | Realty Income Shares Fall After Scotiabank Downgrade | MT |
Company Valuation: Realty Income Corporation
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 | 52,207 | - | - |
| Change | - | -1.79% | 4.5% | 12.45% | 10.93% | 0.68% | - | - |
| Enterprise Value (EV) 1 | 55,691 | 57,720 | 62,856 | 72,527 | 81,085 | 84,658 | 87,452 | 89,254 |
| Change | - | 3.64% | 8.9% | 15.39% | 11.8% | 4.41% | 3.3% | 2.06% |
| P/E | 82.3x | 44.7x | 45.6x | 54.5x | 48.2x | 36.7x | 32.4x | 32.3x |
| PBR | 1.69x | 1.46x | 1.31x | 1.23x | 1.33x | 1.28x | 1.28x | 1.3x |
| PEG | - | 0.7x | -4x | -2.5x | 2.5x | 1.3x | 2.4x | 151.78x |
| Capitalization / Revenue | 20.7x | 12.1x | 10.5x | 9.27x | 9.54x | 9.04x | 8.48x | 7.89x |
| EV / Revenue | 28.4x | 17.5x | 15.9x | 14.4x | 14.9x | 14.7x | 14.2x | 13.5x |
| EV / EBITDA | 30.1x | 19.4x | 17.4x | 15.4x | 15.8x | 15.1x | 14.3x | 13.6x |
| EV / EBIT | 58.5x | 44.1x | 36.5x | 31.2x | 31.3x | 28.3x | 26.6x | 24.3x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.833 | 2.967 | 3.051 | 3.126 | 3.217 | 3.264 | 3.348 | 3.435 |
| Rate of return | 3.96% | 4.68% | 5.31% | 5.85% | 5.71% | 5.9% | 6.05% | 6.21% |
| EPS 2 | 0.87 | 1.42 | 1.26 | 0.98 | 1.17 | 1.51 | 1.71 | 1.714 |
| Distribution rate | 326% | 209% | 242% | 319% | 275% | 216% | 196% | 200% |
| Net sales 1 | 1,960 | 3,300 | 3,958 | 5,044 | 5,437 | 5,772 | 6,155 | 6,615 |
| EBITDA 1 | 1,850 | 2,979 | 3,617 | 4,717 | 5,118 | 5,590 | 6,128 | 6,550 |
| EBIT 1 | 952 | 1,309 | 1,722 | 2,321 | 2,594 | 2,987 | 3,289 | 3,666 |
| Net income 1 | 359.5 | 869.4 | 872.3 | 847.9 | 1,059 | 1,446 | 1,715 | 1,810 |
| Net Debt 1 | 15,184 | 17,940 | 21,287 | 25,782 | 29,230 | 32,451 | 35,245 | 37,047 |
| Reference price 2 | 71.59 | 63.43 | 57.42 | 53.41 | 56.37 | 55.35 | 55.35 | 55.35 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.66x | 14.67x | 15.14x | 5.9% | 52.21B | |
| 16.58x | 23.28x | 27.9x | 3.48% | 16.86B | |
| 8.3x | 11.89x | 14.57x | 6.02% | 15.06B | |
| 18.04x | 16.06x | 23.26x | 5.36% | 13.94B | |
| 9.52x | 13.29x | 15.83x | 5.41% | 11.89B | |
| 25.92x | 10.5x | 16.57x | 4.16% | 9.54B | |
| 14.27x | 11.59x | 18.21x | 6.61% | 8.95B | |
| 33.4x | 7.31x | 11.72x | 5.92% | 8.48B | |
| 7.17x | 19.32x | 26.01x | 3.46% | 8.61B | |
| -136.4x | 7.49x | 17.44x | 2.2% | 6.37B | |
| Average | 3.35x | 13.54x | 18.67x | 4.85% | 15.19B | |
| Weighted average by Cap. | 16.68x | 14.48x | 18.09x | 5.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- O Stock
- Valuation Realty Income Corporation
Select your edition
All financial news and data tailored to specific country editions
