Valuation Realty Income Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 11:04:37 27/08/2026 BST			5-day change	1st Jan Change
53.50 ^EUR	0.00%		-1.47%	+10.47%

08-25	Realty Income Corporation Amends Term Loan Agreements With Wells Fargo And Toronto Dominion LLC	CI
08-18	Realty Income Keeps Monthly Dividend at $0.271 per Share, Payable Sept. 15 to Holders of Record Aug. 31	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	58,725	-	-
Change	-	-1.79%	4.5%	12.45%	10.93%	13.25%	-	-
Enterprise Value (EV) ¹	55,691	57,720	62,856	72,527	81,085	90,916	94,263	96,419
Change	-	3.64%	8.9%	15.39%	11.8%	12.12%	3.68%	2.29%
P/E	82.3x	44.7x	45.6x	54.5x	48.2x	40.1x	35.1x	34.4x
PBR	1.69x	1.46x	1.31x	1.23x	1.33x	1.44x	1.44x	1.46x
PEG	-	0.7x	-4x	-2.5x	2.5x	1.2x	2.5x	16.28x
Capitalization / Revenue	20.7x	12.1x	10.5x	9.27x	9.54x	10.2x	9.54x	8.93x
EV / Revenue	28.4x	17.5x	15.9x	14.4x	14.9x	15.8x	15.3x	14.7x
EV / EBITDA	30.1x	19.4x	17.4x	15.4x	15.8x	16.1x	15.3x	14.6x
EV / EBIT	58.5x	44.1x	36.5x	31.2x	31.3x	30.8x	28.8x	26.5x
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%	5.24%	5.38%	5.52%
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	62.26	62.26	62.26
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REALTY INCOME CORPORATION	40.06x	15.85x	16.13x	5.24%	58.72B
SEGRO PLC	17.13x	23.74x	28.44x	3.37%	17.86B
UNIBAIL-RODAMCO-WESTFIELD SE	8.88x	12.42x	15.22x	5.4%	17.21B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.04x	16.76x	24.06x	5.05%	14.88B
KLÉPIERRE	10.15x	13.77x	16.37x	5.11%	12.89B
FEDERAL REALTY INVESTMENT TRUST	27.96x	10.99x	17.32x	3.88%	10.22B
MERLIN PROPERTIES SOCIMI, S.A.	8.27x	21.02x	28.43x	3.06%	10.05B
CAPITALAND ASCENDAS REIT	15.06x	12.03x	18.7x	6.18%	9.62B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.24x	7.64x	12.28x	5.44%	9.23B
Average	20.42x	14.91x	19.66x	4.75%	17.85B
Weighted average by Cap.	25.44x	15.59x	18.93x	4.87%