Valuation Realty Income Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 13:00:42 2026-06-29 EDT			5-day change	1st Jan Change
54.68 ^EUR	-0.86%		+2.53%	+12.84%

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

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	58,859	-	-
Change	-	-1.79%	4.5%	12.45%	10.93%	13.51%	-	-
Enterprise Value (EV) ¹	55,691	57,720	62,856	72,527	81,085	90,871	92,561	93,885
Change	-	3.64%	8.9%	15.39%	11.8%	12.07%	1.86%	1.43%
P/E	82.3x	44.7x	45.6x	54.5x	48.2x	40.3x	35.4x	33.8x
PBR	1.69x	1.46x	1.31x	1.23x	1.33x	1.48x	1.49x	1.51x
PEG	-	0.7x	-4x	-2.5x	2.5x	1.2x	2.5x	7.11x
Capitalization / Revenue	20.7x	12.1x	10.5x	9.27x	9.54x	10.1x	9.46x	8.68x
EV / Revenue	28.4x	17.5x	15.9x	14.4x	14.9x	15.6x	14.9x	13.8x
EV / EBITDA	30.1x	19.4x	17.4x	15.4x	15.8x	16.2x	15.1x	14.2x
EV / EBIT	58.5x	44.1x	36.5x	31.2x	31.3x	31.4x	29.5x	27.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.833	2.967	3.051	3.126	3.217	3.273	3.361	3.45
Rate of return	3.96%	4.68%	5.31%	5.85%	5.71%	5.19%	5.32%	5.47%
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%	188%	185%
Net sales ¹	1,960	3,300	3,958	5,044	5,437	5,812	6,219	6,781
EBITDA ¹	1,850	2,979	3,617	4,717	5,118	5,593	6,134	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	1,532	1,782	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	63.12	63.12	63.12
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNIBAIL-RODAMCO-WESTFIELD SE	9.19x	12.87x	15.96x	5.3%	17B
SEGRO PLC	11.08x	23.51x	26.25x	3.72%	15.74B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.83x	16.83x	24.67x	4.99%	14.76B
KLÉPIERRE	10.45x	13.58x	16.29x	5.28%	12.14B
MERLIN PROPERTIES SOCIMI, S.A.	8.15x	22.87x	30.81x	2.73%	10.97B
FEDERAL REALTY INVESTMENT TRUST	32.47x	11.56x	18.23x	3.63%	10.81B
CAPITALAND ASCENDAS REIT	16.26x	12.43x	19.41x	6.01%	9.81B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	29.85x	7.57x	12.52x	5.22%	9.62B
VORNADO REALTY TRUST	-1955.5x	8.13x	19.33x	1.92%	7.36B
Average	-202.02x	14.37x	20.39x	4.31%	12.02B
Weighted average by Cap.	-117.81x	15.09x	20.65x	4.43%