|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 61.87 USD | +0.55% |
|
+1.92% | +9.51% |
| 06-18 | Scotiabank Adjusts Price Target on Realty Income to $67 From $72, Maintains Sector Outperform Rating | MT |
| 06-08 | Realty Income Corporation announces Monthly dividend, payable on July 15, 2026 | CI |
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 | 57,376 | - | - |
| Change | - | -1.79% | 4.5% | 12.45% | 10.93% | 10.65% | - | - |
| Enterprise Value (EV) 1 | 55,691 | 57,720 | 62,856 | 72,527 | 81,085 | 89,389 | 91,078 | 92,403 |
| Change | - | 3.64% | 8.9% | 15.39% | 11.8% | 10.24% | 1.89% | 1.45% |
| P/E | 82.3x | 44.7x | 45.6x | 54.5x | 48.2x | 39.3x | 34.5x | 32.9x |
| PBR | 1.69x | 1.46x | 1.31x | 1.23x | 1.33x | 1.44x | 1.45x | 1.47x |
| PEG | - | 0.7x | -4x | -2.5x | 2.5x | 1.2x | 2.5x | 6.92x |
| Capitalization / Revenue | 20.7x | 12.1x | 10.5x | 9.27x | 9.54x | 9.89x | 9.32x | 8.46x |
| EV / Revenue | 28.4x | 17.5x | 15.9x | 14.4x | 14.9x | 15.4x | 14.8x | 13.6x |
| EV / EBITDA | 30.1x | 19.4x | 17.4x | 15.4x | 15.8x | 16x | 14.9x | 14x |
| EV / EBIT | 58.5x | 44.1x | 36.5x | 31.2x | 31.3x | 30.9x | 29x | 26.9x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.833 | 2.967 | 3.051 | 3.126 | 3.217 | 3.274 | 3.365 | 3.45 |
| Rate of return | 3.96% | 4.68% | 5.31% | 5.85% | 5.71% | 5.32% | 5.47% | 5.61% |
| EPS 2 | 0.87 | 1.42 | 1.26 | 0.98 | 1.17 | 1.565 | 1.784 | 1.869 |
| Distribution rate | 326% | 209% | 242% | 319% | 275% | 209% | 189% | 185% |
| Net sales 1 | 1,960 | 3,300 | 3,958 | 5,044 | 5,437 | 5,800 | 6,156 | 6,781 |
| EBITDA 1 | 1,850 | 2,979 | 3,617 | 4,717 | 5,118 | 5,585 | 6,120 | 6,614 |
| EBIT 1 | 952 | 1,309 | 1,722 | 2,321 | 2,594 | 2,892 | 3,141 | 3,429 |
| Net income 1 | 359.5 | 869.4 | 872.3 | 847.9 | 1,059 | 1,526 | 1,797 | 1,920 |
| Net Debt 1 | 15,184 | 17,940 | 21,287 | 25,782 | 29,230 | 32,012 | 33,702 | 35,026 |
| Reference price 2 | 71.59 | 63.43 | 57.42 | 53.41 | 56.37 | 61.53 | 61.53 | 61.53 |
| Nbr of stocks (in thousands) | 565,813 | 627,154 | 723,949 | 875,211 | 919,906 | 932,493 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 39.32x | 15.41x | 16.01x | 5.32% | 57.38B | |
| 8.97x | 12.74x | 15.8x | 5.43% | 16.56B | |
| 19.17x | 16.43x | 24.05x | 5.17% | 14.23B | |
| 8.9x | 20.93x | 23.42x | 4.42% | 13.25B | |
| 10.09x | 13.31x | 15.97x | 5.47% | 11.71B | |
| 8.19x | 22.84x | 30.77x | 2.73% | 10.93B | |
| 32.1x | 11.47x | 18.09x | 3.68% | 10.68B | |
| 16.13x | 12.36x | 19.31x | 6.06% | 9.7B | |
| 27.93x | 7.33x | 12.12x | 5.58% | 8.99B | |
| -1882.5x | 7.98x | 18.98x | 2% | 7.08B | |
| Average | -171.17x | 14.08x | 19.45x | 4.59% | 16.05B | |
| Weighted average by Cap. | -59.67x | 14.81x | 18.56x | 4.88% |
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
