Valuation Realty Income Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 15:53:52 2026-08-04 EDT			5-day change	1st Jan Change
161.92 ^BRL	+0.66%		-4.06%	+2.29%

07-22	Barclays Adjusts Price Target on Realty Income to $67 From $68, Maintains Equalweight Rating	MT
07-15	Jefferies Adjusts Price Target on Realty Income to $71 From $69, Maintains Buy Rating	MT

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	58,654	-	-
Change	-	-1.79%	4.5%	12.45%	10.93%	13.11%	-	-
Enterprise Value (EV) ¹	55,691	57,720	62,856	72,527	81,085	90,715	93,405	95,357
Change	-	3.64%	8.9%	15.39%	11.8%	11.88%	2.97%	2.09%
P/E	82.3x	44.7x	45.6x	54.5x	48.2x	40.3x	35.5x	33.7x
PBR	1.69x	1.46x	1.31x	1.23x	1.33x	1.45x	1.45x	1.47x
PEG	-	0.7x	-4x	-2.5x	2.5x	1.2x	2.7x	6.2x
Capitalization / Revenue	20.7x	12.1x	10.5x	9.27x	9.54x	10x	9.39x	8.56x
EV / Revenue	28.4x	17.5x	15.9x	14.4x	14.9x	15.5x	15x	13.9x
EV / EBITDA	30.1x	19.4x	17.4x	15.4x	15.8x	16.2x	15.2x	14.3x
EV / EBIT	58.5x	44.1x	36.5x	31.2x	31.3x	31.1x	29.4x	27x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.833	2.967	3.051	3.126	3.217	3.274	3.361	3.454
Rate of return	3.96%	4.68%	5.31%	5.85%	5.71%	5.21%	5.34%	5.49%
EPS ²	0.87	1.42	1.26	0.98	1.17	1.561	1.77	1.866
Distribution rate	326%	209%	242%	319%	275%	210%	190%	185%
Net sales ¹	1,960	3,300	3,958	5,044	5,437	5,837	6,246	6,855
EBITDA ¹	1,850	2,979	3,617	4,717	5,118	5,601	6,157	6,685
EBIT ¹	952	1,309	1,722	2,321	2,594	2,916	3,178	3,526
Net income ¹	359.5	869.4	872.3	847.9	1,059	1,527	1,762	1,927
Net Debt ¹	15,184	17,940	21,287	25,782	29,230	32,062	34,751	36,703
Reference price ²	71.59	63.43	57.42	53.41	56.37	62.90	62.90	62.90
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	9.55x	12.6x	15.45x	5.22%	17.48B
SEGRO PLC	16.95x	23.7x	28.74x	3.4%	17.46B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.57x	17.25x	25.68x	4.82%	15.44B
KLÉPIERRE	11.51x	14.04x	16.71x	4.98%	13.07B
FEDERAL REALTY INVESTMENT TRUST	29.83x	11.51x	18.09x	3.7%	10.74B
MERLIN PROPERTIES SOCIMI, S.A.	9.79x	21.89x	29.58x	2.87%	10.51B
CAPITALAND ASCENDAS REIT	16.23x	12.49x	19.55x	5.96%	9.93B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	25.72x	7.46x	12.22x	5.43%	9.24B
VORNADO REALTY TRUST	-159.72x	8.2x	19.79x	1.88%	7.51B
Average	-2.18x	14.35x	20.65x	4.25%	12.38B
Weighted average by Cap.	4.97x	15.19x	21.08x	4.34%