Valuation Realty Income Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo 15:44:54 2026-09-01 EDT			5-day change	1st Jan Change
52.59 ^BRL	-9.05%		-2.52%	-0.33%

09-01	Wells Fargo Adjusts Price Target on Realty Income to $64 From $65, Keeps Equalweight Rating	MT
08-25	Realty Income Corporation Amends Term Loan Agreements With Wells Fargo And Toronto Dominion LLC	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	57,876	-	-
Change	-	-1.79%	4.5%	12.45%	10.93%	11.61%	-	-
Enterprise Value (EV) ¹	55,691	57,720	62,856	72,527	81,085	90,067	93,414	95,570
Change	-	3.64%	8.9%	15.39%	11.8%	11.08%	3.72%	2.31%
P/E	82.3x	44.7x	45.6x	54.5x	48.2x	39.5x	34.6x	33.9x
PBR	1.69x	1.46x	1.31x	1.23x	1.33x	1.42x	1.42x	1.44x
PEG	-	0.7x	-4x	-2.5x	2.5x	1.2x	2.5x	16.05x
Capitalization / Revenue	20.7x	12.1x	10.5x	9.27x	9.54x	10.1x	9.4x	8.8x
EV / Revenue	28.4x	17.5x	15.9x	14.4x	14.9x	15.7x	15.2x	14.5x
EV / EBITDA	30.1x	19.4x	17.4x	15.4x	15.8x	16x	15.2x	14.5x
EV / EBIT	58.5x	44.1x	36.5x	31.2x	31.3x	30.5x	28.5x	26.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.833	2.967	3.051	3.126	3.217	3.247	3.351	3.439
Rate of return	3.96%	4.68%	5.31%	5.85%	5.71%	5.29%	5.46%	5.6%
EPS ²	0.87	1.42	1.26	0.98	1.17	1.554	1.773	1.81
Distribution rate	326%	209%	242%	319%	275%	209%	189%	190%
Net sales ¹	1,960	3,300	3,958	5,044	5,437	5,737	6,158	6,576
EBITDA ¹	1,850	2,979	3,617	4,717	5,118	5,638	6,146	6,597
EBIT ¹	952	1,309	1,722	2,321	2,594	2,954	3,275	3,643
Net income ¹	359.5	869.4	872.3	847.9	1,059	1,477	1,762	1,880
Net Debt ¹	15,184	17,940	21,287	25,782	29,230	32,191	35,538	37,694
Reference price ²	71.59	63.43	57.42	53.41	56.37	61.36	61.36	61.36
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	39.43x	15.69x	15.96x	5.33%	57.8B
SEGRO PLC	16.95x	23.65x	28.33x	3.4%	17.62B
UNIBAIL-RODAMCO-WESTFIELD SE	8.47x	12.17x	14.91x	5.66%	16.35B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.95x	16.71x	23.99x	5.07%	14.82B
KLÉPIERRE	9.85x	13.53x	16.09x	5.26%	12.48B
FEDERAL REALTY INVESTMENT TRUST	27.59x	10.89x	17.17x	3.93%	10.08B
MERLIN PROPERTIES SOCIMI, S.A.	7.95x	20.47x	27.7x	3.19%	9.64B
CAPITALAND ASCENDAS REIT	15.06x	12.03x	18.7x	6.18%	9.62B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	35.09x	7.53x	12.1x	5.62%	8.94B
Average	20.04x	14.74x	19.44x	4.85%	17.48B
Weighted average by Cap.	25.09x	15.44x	18.75x	4.96%