|
Real-time Estimate
Cboe BZX
02:37:15 30/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 57.05 USD | +1.46% |
|
-0.17% | +1.06% |
| 10-28 | Evercore ISI Adjusts Realty Income Price Target to $65 From $64 | MT |
| 10-20 | Barclays Adjusts Realty Income Price Target to $61 From $65 | MT |
Company Valuation: Realty Income Corporation
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 | 53,037 | - | - |
| Change | - | -1.79% | 4.5% | 12.45% | 10.93% | 2.28% | - | - |
| Enterprise Value (EV) 1 | 55,691 | 57,720 | 62,856 | 72,527 | 81,085 | 85,487 | 88,214 | 90,293 |
| Change | - | 3.64% | 8.9% | 15.39% | 11.8% | 5.43% | 3.19% | 2.36% |
| P/E | 82.3x | 44.7x | 45.6x | 54.5x | 48.2x | 37.3x | 33.3x | 33.7x |
| PBR | 1.69x | 1.46x | 1.31x | 1.23x | 1.33x | 1.3x | 1.3x | 1.33x |
| PEG | - | 0.7x | -4x | -2.5x | 2.5x | 1.3x | 2.8x | -27.7x |
| Capitalization / Revenue | 20.7x | 12.1x | 10.5x | 9.27x | 9.54x | 9.17x | 8.7x | 8.04x |
| EV / Revenue | 28.4x | 17.5x | 15.9x | 14.4x | 14.9x | 14.8x | 14.5x | 13.7x |
| EV / EBITDA | 30.1x | 19.4x | 17.4x | 15.4x | 15.8x | 15.3x | 14.4x | 13.7x |
| EV / EBIT | 58.5x | 44.1x | 36.5x | 31.2x | 31.3x | 28.6x | 26.6x | 24.2x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.833 | 2.967 | 3.051 | 3.126 | 3.217 | 3.263 | 3.345 | 3.441 |
| Rate of return | 3.96% | 4.68% | 5.31% | 5.85% | 5.71% | 5.8% | 5.95% | 6.12% |
| EPS 2 | 0.87 | 1.42 | 1.26 | 0.98 | 1.17 | 1.507 | 1.687 | 1.667 |
| Distribution rate | 326% | 209% | 242% | 319% | 275% | 216% | 198% | 206% |
| Net sales 1 | 1,960 | 3,300 | 3,958 | 5,044 | 5,437 | 5,782 | 6,097 | 6,595 |
| EBITDA 1 | 1,850 | 2,979 | 3,617 | 4,717 | 5,118 | 5,593 | 6,123 | 6,605 |
| EBIT 1 | 952 | 1,309 | 1,722 | 2,321 | 2,594 | 2,989 | 3,310 | 3,730 |
| Net income 1 | 359.5 | 869.4 | 872.3 | 847.9 | 1,059 | 1,438 | 1,697 | 1,825 |
| Net Debt 1 | 15,184 | 17,940 | 21,287 | 25,782 | 29,230 | 32,450 | 35,177 | 37,256 |
| Reference price 2 | 71.59 | 63.43 | 57.42 | 53.41 | 56.37 | 56.23 | 56.23 | 56.23 |
| Nbr of stocks (in thousands) | 565,813 | 627,154 | 723,949 | 875,211 | 919,906 | 943,218 | - | - |
| Announcement Date | 22/2/22 | 21/2/23 | 20/2/24 | 24/2/25 | 24/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.3x | 14.78x | 15.28x | 5.8% | 53.04B | |
| 33.33x | 17.89x | 22.45x | 3.42% | 119B | |
| 32.25x | 14.38x | 18.47x | 4.26% | 68.35B | |
| 18.28x | 15.47x | 17.6x | 1.13% | 38.41B | |
| 13.83x | 24.64x | 26.98x | 3.63% | 16.23B | |
| 27.23x | 10.84x | 14.91x | 4.59% | 15.7B | |
| 8.29x | 11.87x | 14.53x | 6.02% | 14.75B | |
| 18.05x | 16.15x | 23.47x | 5.33% | 14.05B | |
| 29.36x | 11.19x | 16.38x | 4.15% | 13.37B | |
| 15.73x | 11.23x | 16.31x | 6.41% | 12.91B | |
| Average | 23.37x | 14.84x | 18.64x | 4.47% | 36.58B | |
| Weighted average by Cap. | 28.64x | 15.74x | 19.32x | 4.05% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- O Stock
- Valuation Realty Income Corporation
Select your edition
All financial news and data tailored to specific country editions
