Valuation Vicinity Centres

Stocks

Delayed Australian S.E. Other stock markets 06:00:03 20/07/2026 +03			5-day change	1st Jan Change
2.640 ^AUD	+0.76%		-0.38%	+3.12%

06-15	Vicinity Centres Announce Board Changes	CI
06-15	Vicinity Centres Appoints Patrick Allaway as Chairman-Elect as Trevor Gerber Announces Retirement	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,033	8,353	8,399	8,422	11,270	12,158	-	-
Change	-	18.77%	0.54%	0.27%	33.82%	7.87%	-	-
Enterprise Value (EV) ¹	10,268	12,050	12,280	12,602	15,648	16,888	17,031	17,265
Change	-	17.36%	1.9%	2.63%	24.17%	7.92%	0.85%	1.37%
P/E	-27.2x	6.89x	33.4x	15.4x	11.2x	12.1x	14.6x	15.7x
PBR	0.71x	0.77x	0.79x	0.79x	1.01x	1.03x	0.98x	0.93x
PEG	-	-0x	-0.4x	0x	0.1x	-9.78x	-0.8x	-2.16x
Capitalization / Revenue	8.91x	9.77x	8.74x	8.88x	11.6x	12.3x	11.5x	10.8x
EV / Revenue	13x	14.1x	12.8x	13.3x	16.2x	17.1x	16.1x	15.3x
EV / EBITDA	14.6x	15.7x	14.2x	14.1x	17.7x	18.8x	17.8x	17.1x
EV / EBIT	14.6x	15.8x	14.2x	14.1x	17.7x	18.8x	17.7x	17x
EV / FCF	21.2x	36x	33.4x	35.7x	72.5x	27.1x	26.5x	26.4x
FCF Yield	4.73%	2.78%	2.99%	2.8%	1.38%	3.7%	3.77%	3.79%
Dividend per Share ²	0.1	0.104	0.12	0.1175	0.12	0.1233	0.1313	0.1389
Rate of return	6.47%	5.67%	6.5%	6.35%	4.86%	4.71%	5.01%	5.3%
EPS ²	-0.0567	0.2664	0.0553	0.1199	0.2199	0.2172	0.1796	0.1666
Distribution rate	-176%	39%	217%	98%	54.6%	56.8%	73.1%	83.4%
Net sales ¹	789.1	855.3	960.7	948.1	967.7	985.1	1,060	1,128
EBITDA ¹	702.7	766.1	864	895.6	885.8	895.9	954.9	1,008
EBIT ¹	702.7	760.6	864	895.6	881.6	899	963.3	1,018
Net income ¹	-258	1,215	252.3	547.1	1,005	980	805.3	815
Net Debt ¹	3,235	3,697	3,881	4,181	4,377	4,730	4,873	5,107
Reference price ²	1.545	1.835	1.845	1.850	2.470	2.620	2.620	2.620
Nbr of stocks (in thousands)	4,552,275	4,552,275	4,552,275	4,552,275	4,562,878	4,640,336	-	-
Announcement Date	8/17/21 A	8/16/22 A	8/15/23 A	8/19/24 A	8/19/25 A	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VICINITY CENTRES	12.06x	17.14x	18.85x	4.71%	8.49B
SIMON PROPERTY GROUP, INC.	35.81x	15.46x	19.88x	3.95%	74.17B
KIMCO REALTY CORPORATION	31.71x	11.75x	16.52x	4.02%	17.62B
REGENCY CENTERS CORPORATION	33.5x	12.23x	18.28x	3.68%	15.1B
LINK REAL ESTATE INVESTMENT TRUST	15.7x	11.26x	16.35x	6.38%	12.99B
BRIXMOR PROPERTY GROUP INC.	27.72x	10.55x	15.55x	3.81%	9.99B
AGREE REALTY CORPORATION	41.75x	16.31x	19.57x	3.93%	9.73B
NNN REIT, INC.	24.2x	14.78x	16.26x	4.9%	9.43B
THE MACERICH COMPANY	-183.83x	12.64x	19.48x	2.65%	7.71B
FIBRA UNO	11.78x	7.95x	10.51x	8.32%	6.82B
Average	5.04x	13.01x	17.12x	4.63%	17.2B
Weighted average by Cap.	20.93x	13.87x	18.22x	4.31%