|
Market Closed -
NYSE
16:00:02 2026-10-19 EDT
|
After hours 19:57:03 | |||
| 55.51 USD | -1.02% |
|
55.59 | +0.14% |
| 10-19 | Barclays Adjusts Realty Income Price Target to $61 From $65 | MT |
| 10-19 | Wells Fargo Adjusts Realty Income Price Target to $59 From $64 | 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 | 52,358 | - | - |
| Change | - | -1.79% | 4.5% | 12.45% | 10.93% | 0.97% | - | - |
| Enterprise Value (EV) 1 | 55,691 | 57,720 | 62,856 | 72,527 | 81,085 | 84,846 | 87,476 | 89,405 |
| Change | - | 3.64% | 8.9% | 15.39% | 11.8% | 4.64% | 3.1% | 2.21% |
| P/E | 82.3x | 44.7x | 45.6x | 54.5x | 48.2x | 36.7x | 32.8x | 32.9x |
| 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 | -104.74x |
| Capitalization / Revenue | 20.7x | 12.1x | 10.5x | 9.27x | 9.54x | 9.05x | 8.59x | 7.94x |
| EV / Revenue | 28.4x | 17.5x | 15.9x | 14.4x | 14.9x | 14.7x | 14.3x | 13.6x |
| 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 | 3.441 |
| Rate of return | 3.96% | 4.68% | 5.31% | 5.85% | 5.71% | 5.88% | 6.03% | 6.2% |
| EPS 2 | 0.87 | 1.42 | 1.26 | 0.98 | 1.17 | 1.512 | 1.694 | 1.688 |
| Distribution rate | 326% | 209% | 242% | 319% | 275% | 216% | 198% | 204% |
| 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 | 6,117 | 6,585 |
| 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 | 1,441 | 1,702 | 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 | 55.51 | 55.51 | 55.51 |
| Nbr of stocks (in thousands) | 565,813 | 627,154 | 723,949 | 875,211 | 919,906 | 943,218 | - | - |
| Announcement Date | 2/22/22 | 2/21/23 | 2/20/24 | 2/24/25 | 2/24/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.11x | 14.77x | 15.27x | 5.8% | 52.9B | |
| 40.89x | 18.13x | 23.9x | 3.4% | 120B | |
| 31.28x | 14.08x | 17.81x | 4.38% | 66.47B | |
| 18.08x | 15.31x | 17.42x | 1.14% | 37.55B | |
| 16.04x | 24.97x | 27.34x | 3.58% | 16.49B | |
| 26.77x | 10.69x | 14.72x | 4.69% | 15.37B | |
| 8.13x | 11.76x | 14.41x | 6.14% | 14.6B | |
| 17.81x | 16x | 23.26x | 5.4% | 13.87B | |
| 29.43x | 11.24x | 16.41x | 4.15% | 13.38B | |
| 15.38x | 11.06x | 16.07x | 6.56% | 12.62B | |
| Average | 24.09x | 14.80x | 18.66x | 4.52% | 36.28B | |
| Weighted average by Cap. | 30.98x | 15.76x | 19.67x | 4.08% |
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
