Valuation Vicinity Centres

Stocks

Market Closed - Australian S.E. 07:10:23 25/08/2026 BST			5-day change	1st Jan Change
2.520 ^AUD	-0.32%		-2.33%	-1.56%

08-24	Scentre to sell half of Queensland shopping centre for $632 mln	RE
08-20	Vicinity Centres Declares Ordinary Dividend for the Period of Six Months Ended June 30, 2026, Payable on September 16, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	8,353	8,399	8,422	11,270	11,972	12,018	-	-
Change	-	0.54%	0.27%	33.82%	6.23%	0.39%	-	-
Enterprise Value (EV) ¹	12,050	12,280	12,602	15,648	11,972	16,701	16,832	16,942
Change	-	1.9%	2.63%	24.17%	-23.49%	39.5%	0.79%	0.65%
P/E	6.89x	33.4x	15.4x	11.2x	8.56x	15x	13.5x	14.9x
PBR	0.77x	0.79x	0.79x	1.01x	-	0.96x	0.92x	0.87x
PEG	-	-0.4x	0x	0.1x	0.2x	-0.4x	1.2x	-1.55x
Capitalization / Revenue	9.77x	8.74x	8.88x	11.6x	12.1x	11.4x	10.8x	10.2x
EV / Revenue	14.1x	12.8x	13.3x	16.2x	12.1x	15.8x	15.2x	14.4x
EV / EBITDA	15.7x	14.2x	14.1x	17.7x	13.2x	17.3x	16.6x	16x
EV / EBIT	15.8x	14.2x	14.1x	17.7x	13.3x	17.3x	16.8x	16x
EV / FCF	36x	33.4x	35.7x	72.5x	-	41x	33.2x	28.5x
FCF Yield	2.78%	2.99%	2.8%	1.38%	-	2.44%	3.02%	3.51%
Dividend per Share ²	0.104	0.12	0.1175	0.12	-	0.135	0.1401	0.1468
Rate of return	5.67%	6.5%	6.35%	4.86%	-	5.21%	5.41%	5.67%
EPS ²	0.2664	0.0553	0.1199	0.2199	0.3014	0.1731	0.1923	0.1738
Distribution rate	39%	217%	98%	54.6%	-	78%	72.9%	84.5%
Net sales ¹	855.3	960.7	948.1	967.7	987.6	1,056	1,109	1,178
EBITDA ¹	766.1	864	895.6	885.8	904.2	962.8	1,013	1,062
EBIT ¹	760.6	864	895.6	881.6	900.1	964.1	1,000	1,061
Net income ¹	1,215	252.3	547.1	1,005	1,391	797.8	861.1	863.1
Net Debt ¹	3,697	3,881	4,181	4,377	-	4,683	4,814	4,923
Reference price ²	1.835	1.845	1.850	2.470	2.580	2.590	2.590	2.590
Nbr of stocks (in thousands)	4,552,275	4,552,275	4,552,275	4,562,878	4,640,336	4,640,336	-	-
Announcement Date	16/08/22	15/08/23	19/08/24	19/08/25	19/08/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VICINITY CENTRES	14.97x	15.82x	17.35x	5.21%	8.6B
SIMON PROPERTY GROUP, INC.	34.66x	14.91x	19.3x	4.08%	71.42B
KIMCO REALTY CORPORATION	28.75x	11.18x	15.26x	4.43%	16.25B
REGENCY CENTERS CORPORATION	30.85x	11.64x	16.93x	3.96%	14.01B
LINK REAL ESTATE INVESTMENT TRUST	15.74x	11.28x	16.4x	6.37%	13.01B
AGREE REALTY CORPORATION	39.6x	15.69x	18.95x	4.28%	9.26B
BRIXMOR PROPERTY GROUP INC.	25.31x	9.97x	14.83x	4.2%	9.08B
NNN REIT, INC.	22.36x	14.26x	15.66x	5.27%	8.89B
THE MACERICH COMPANY	-139.2x	12.1x	16.4x	2.81%	6.92B
FIBRA UNO	10.17x	7.75x	10.65x	8.89%	6.75B
Average	8.32x	12.46x	16.17x	4.95%	16.42B
Weighted average by Cap.	21.98x	13.34x	17.42x	4.57%