Valuation Realty Income Corporation London S.E.

Stocks

Market Closed - London S.E. 09:31:30 2026-09-17 EDT			5-day change	1st Jan Change
57.56 ^USD	-6.42%		-3.60%	+1.70%

09-17	Mizuho Adjusts Price Target on Realty Income to $61 From $66, Keeps Neutral Rating	MT
09-15	Realty Income Corporation Presents at BofA NY Global Real Estate Conference 2026, Sep-15-2026 11:05 AM

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	53,443	-	-
Change	-	-1.79%	4.5%	12.45%	10.93%	3.06%	-	-
Enterprise Value (EV) ¹	55,691	57,720	62,856	72,527	81,085	85,894	88,688	90,490
Change	-	3.64%	8.9%	15.39%	11.8%	5.93%	3.25%	2.03%
P/E	82.3x	44.7x	45.6x	54.5x	48.2x	37.5x	33.1x	33.1x
PBR	1.69x	1.46x	1.31x	1.23x	1.33x	1.31x	1.32x	1.33x
PEG	-	0.7x	-4x	-2.5x	2.5x	1.3x	2.5x	155.54x
Capitalization / Revenue	20.7x	12.1x	10.5x	9.27x	9.54x	9.26x	8.68x	8.08x
EV / Revenue	28.4x	17.5x	15.9x	14.4x	14.9x	14.9x	14.4x	13.7x
EV / EBITDA	30.1x	19.4x	17.4x	15.4x	15.8x	15.4x	14.5x	13.8x
EV / EBIT	58.5x	44.1x	36.5x	31.2x	31.3x	28.8x	27x	24.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.833	2.967	3.051	3.126	3.217	3.264	3.348	3.435
Rate of return	3.96%	4.68%	5.31%	5.85%	5.71%	5.76%	5.91%	6.06%
EPS ²	0.87	1.42	1.26	0.98	1.17	1.51	1.71	1.714
Distribution rate	326%	209%	242%	319%	275%	216%	196%	200%
Net sales ¹	1,960	3,300	3,958	5,044	5,437	5,772	6,155	6,615
EBITDA ¹	1,850	2,979	3,617	4,717	5,118	5,586	6,120	6,550
EBIT ¹	952	1,309	1,722	2,321	2,594	2,987	3,289	3,666
Net income ¹	359.5	869.4	872.3	847.9	1,059	1,446	1,715	1,810
Net Debt ¹	15,184	17,940	21,287	25,782	29,230	32,451	35,245	37,047
Reference price ²	71.59	63.43	57.42	53.41	56.37	56.66	56.66	56.66
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

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	37.96x	14.99x	15.49x	5.69%	54.07B
SEGRO PLC	16.62x	23.32x	27.95x	3.47%	17.03B
UNIBAIL-RODAMCO-WESTFIELD SE	8.2x	12.01x	14.72x	5.85%	15.65B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.91x	16.22x	23.57x	5.27%	14.22B
KLÉPIERRE	9.36x	13.39x	15.95x	5.34%	12.16B
FEDERAL REALTY INVESTMENT TRUST	26.37x	10.63x	16.71x	4.09%	9.71B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	38.54x	7.86x	12.64x	5.11%	9.82B
CAPITALAND ASCENDAS REIT	14.52x	11.74x	18.45x	6.49%	9.12B
MERLIN PROPERTIES SOCIMI, S.A.	7.33x	19.56x	26.46x	3.39%	8.89B
Average	19.65x	14.41x	19.10x	4.97%	16.74B
Weighted average by Cap.	24.32x	14.94x	18.33x	5.16%