Valuation Realty Income Corporation

Stocks

Real-time Estimate Cboe BZX 21:31:54 16/10/2026 +03			5-day change	1st Jan Change
55.97 ^USD	+0.76%		+3.40%	-0.62%

10-13	Realty Income Keeps Monthly Dividend at $0.2715 a Share, Payable Nov. 13 to Holders of Record Oct. 30	MT
10-13	Realty Income Announces Consecutive Common Stock Monthly Dividend, Payable on November 13, 2026	CI

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	52,396	-	-
Change	-	-1.79%	4.5%	12.45%	10.93%	1.04%	-	-
Enterprise Value (EV) ¹	55,691	57,720	62,856	72,527	81,085	84,884	87,514	89,443
Change	-	3.64%	8.9%	15.39%	11.8%	4.69%	3.1%	2.2%
P/E	82.3x	44.7x	45.6x	54.5x	48.2x	36.8x	32.8x	33x
PBR	1.69x	1.46x	1.31x	1.23x	1.33x	1.29x	1.29x	1.31x
PEG	-	0.7x	-4x	-2.5x	2.5x	1.3x	2.7x	-74.08x
Capitalization / Revenue	20.7x	12.1x	10.5x	9.27x	9.54x	9.08x	8.67x	7.91x
EV / Revenue	28.4x	17.5x	15.9x	14.4x	14.9x	14.7x	14.5x	13.5x
EV / EBITDA	30.1x	19.4x	17.4x	15.4x	15.8x	15.2x	14.3x	13.6x
EV / EBIT	58.5x	44.1x	36.5x	31.2x	31.3x	28.4x	26.6x	24.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.833	2.967	3.051	3.126	3.217	3.263	3.346	3.433
Rate of return	3.96%	4.68%	5.31%	5.85%	5.71%	5.87%	6.02%	6.18%
EPS ²	0.87	1.42	1.26	0.98	1.17	1.511	1.693	1.685
Distribution rate	326%	209%	242%	319%	275%	216%	198%	204%
Net sales ¹	1,960	3,300	3,958	5,044	5,437	5,772	6,043	6,621
EBITDA ¹	1,850	2,979	3,617	4,717	5,118	5,591	6,120	6,593
EBIT ¹	952	1,309	1,722	2,321	2,594	2,986	3,288	3,666
Net income ¹	359.5	869.4	872.3	847.9	1,059	1,438	1,706	1,841
Net Debt ¹	15,184	17,940	21,287	25,782	29,230	32,488	35,118	37,047
Reference price ²	71.59	63.43	57.42	53.41	56.37	55.55	55.55	55.55
Nbr of stocks (in thousands)	565,813	627,154	723,949	875,211	919,906	943,218	-	-
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	36.76x	14.71x	15.18x	5.87%	52.4B
PROLOGIS, INC.	33.76x	18.29x	24.03x	3.37%	121B
SIMON PROPERTY GROUP, INC.	30.97x	13.98x	17.69x	4.43%	65.81B
GOODMAN GROUP	18.07x	15.3x	17.4x	1.14%	37.31B
SEGRO PLC	16.22x	25.16x	27.55x	3.54%	16.56B
KIMCO REALTY CORPORATION	26.49x	10.61x	14.62x	4.74%	15.21B
UNIBAIL-RODAMCO-WESTFIELD SE	8.26x	11.77x	14.4x	6.15%	14.51B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.73x	15.95x	23.19x	5.42%	13.77B
REGENCY CENTERS CORPORATION	29.35x	11.22x	16.38x	4.16%	13.35B
LINK REAL ESTATE INVESTMENT TRUST	15.26x	11.01x	15.99x	6.61%	12.52B
Average	23.29x	14.80x	18.64x	4.54%	36.21B
Weighted average by Cap.	28.53x	15.81x	19.70x	4.09%