Valuation Realty Income Corporation

Stocks

Market Closed - NYSE Other stock markets 23:00:02 27/07/2026 +03			5-day change	1st Jan Change
65.50 ^USD	-0.15%		+0.49%	+16.20%

07-22	Barclays Adjusts Price Target on Realty Income to $67 From $68, Maintains Equalweight Rating	MT
07-15	Jefferies Adjusts Price Target on Realty Income to $71 From $69, Maintains Buy 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	61,078	-	-
Change	-	-1.79%	4.5%	12.45%	10.93%	17.79%	-	-
Enterprise Value (EV) ¹	55,691	57,720	62,856	72,527	81,085	93,140	95,830	97,782
Change	-	3.64%	8.9%	15.39%	11.8%	14.87%	2.89%	2.04%
P/E	82.3x	44.7x	45.6x	54.5x	48.2x	42x	37x	35.1x
PBR	1.69x	1.46x	1.31x	1.23x	1.33x	1.51x	1.51x	1.53x
PEG	-	0.7x	-4x	-2.5x	2.5x	1.3x	2.8x	6.46x
Capitalization / Revenue	20.7x	12.1x	10.5x	9.27x	9.54x	10.5x	9.83x	8.91x
EV / Revenue	28.4x	17.5x	15.9x	14.4x	14.9x	16x	15.4x	14.3x
EV / EBITDA	30.1x	19.4x	17.4x	15.4x	15.8x	16.6x	15.6x	14.6x
EV / EBIT	58.5x	44.1x	36.5x	31.2x	31.3x	31.9x	30.1x	27.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.833	2.967	3.051	3.126	3.217	3.274	3.361	3.454
Rate of return	3.96%	4.68%	5.31%	5.85%	5.71%	5%	5.13%	5.27%
EPS ²	0.87	1.42	1.26	0.98	1.17	1.561	1.77	1.866
Distribution rate	326%	209%	242%	319%	275%	210%	190%	185%
Net sales ¹	1,960	3,300	3,958	5,044	5,437	5,805	6,211	6,855
EBITDA ¹	1,850	2,979	3,617	4,717	5,118	5,601	6,157	6,685
EBIT ¹	952	1,309	1,722	2,321	2,594	2,916	3,178	3,526
Net income ¹	359.5	869.4	872.3	847.9	1,059	1,527	1,762	1,927
Net Debt ¹	15,184	17,940	21,287	25,782	29,230	32,062	34,751	36,703
Reference price ²	71.59	63.43	57.42	53.41	56.37	65.50	65.50	65.50
Nbr of stocks (in thousands)	565,813	627,154	723,949	875,211	919,906	932,493	-	-
Announcement Date	2/22/22 A	2/21/23 A	2/20/24 A	2/24/25 A	2/24/26 A	-	-	-

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	42.02x	16.06x	16.65x	4.99%	61.17B
SEGRO PLC	13.39x	24.54x	28.91x	3.35%	17.67B
UNIBAIL-RODAMCO-WESTFIELD SE	9.5x	12.71x	15.86x	5.24%	17.22B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.16x	17.02x	25.34x	4.91%	15.04B
KLÉPIERRE	11.1x	13.87x	16.62x	5.08%	12.6B
FEDERAL REALTY INVESTMENT TRUST	31.21x	11.62x	18.33x	3.6%	10.89B
MERLIN PROPERTIES SOCIMI, S.A.	8.11x	22.77x	30.83x	2.75%	10.81B
CAPITALAND ASCENDAS REIT	15.84x	12.31x	19.26x	6.1%	9.64B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.7x	7.32x	12x	5.66%	8.88B
VORNADO REALTY TRUST	-158.88x	8.18x	19.74x	1.89%	7.47B
Average	1.72x	14.64x	20.35x	4.36%	17.14B
Weighted average by Cap.	17.66x	15.66x	19.64x	4.58%