Valuation Vicinity Centres

Stocks

Market Closed - Australian S.E. Other stock markets 02:10:06 2026-06-19 EDT			5-day change	1st Jan Change
2.570 ^AUD	+0.78%		-0.39%	+0.39%

06-15	Vicinity Centres Announce Board Changes	CI
06-14	Vicinity Centres Appoints Patrick Allaway as Chairman-Elect as Trevor Gerber Announces Retirement	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,033	8,353	8,399	8,422	11,270	11,926	-	-
Change	-	18.77%	0.54%	0.27%	33.82%	5.81%	-	-
Enterprise Value (EV) ¹	10,268	12,050	12,280	12,602	15,648	16,809	16,853	16,911
Change	-	17.36%	1.9%	2.63%	24.17%	7.42%	0.26%	0.35%
P/E	-27.2x	6.89x	33.4x	15.4x	11.2x	11.8x	14.3x	15.3x
PBR	0.71x	0.77x	0.79x	0.79x	1.01x	1x	0.95x	0.91x
PEG	-	-0x	-0.4x	0x	0.1x	-12.3x	-0.8x	-2.38x
Capitalization / Revenue	8.91x	9.77x	8.74x	8.88x	11.6x	12.1x	11.3x	10.6x
EV / Revenue	13x	14.1x	12.8x	13.3x	16.2x	17.1x	16x	15.1x
EV / EBITDA	14.6x	15.7x	14.2x	14.1x	17.7x	18.7x	17.7x	16.9x
EV / EBIT	14.6x	15.8x	14.2x	14.1x	17.7x	18.7x	17.6x	16.7x
EV / FCF	21.2x	36x	33.4x	35.7x	72.5x	29.2x	27.4x	25.9x
FCF Yield	4.73%	2.78%	2.99%	2.8%	1.38%	3.42%	3.65%	3.86%
Dividend per Share ²	0.1	0.104	0.12	0.1175	0.12	0.1232	0.1314	0.1389
Rate of return	6.47%	5.67%	6.5%	6.35%	4.86%	4.79%	5.11%	5.4%
EPS ²	-0.0567	0.2664	0.0553	0.1199	0.2199	0.2178	0.1794	0.1678
Distribution rate	-176%	39%	217%	98%	54.6%	56.6%	73.2%	82.8%
Net sales ¹	789.1	855.3	960.7	948.1	967.7	985.1	1,056	1,123
EBITDA ¹	702.7	766.1	864	895.6	885.8	898.1	949.5	1,001
EBIT ¹	702.7	760.6	864	895.6	881.6	898.9	957.4	1,010
Net income ¹	-258	1,215	252.3	547.1	1,005	982.4	802.3	813.3
Net Debt ¹	3,235	3,697	3,881	4,181	4,377	4,884	4,927	4,985
Reference price ²	1.545	1.835	1.845	1.850	2.470	2.570	2.570	2.570
Nbr of stocks (in thousands)	4,552,275	4,552,275	4,552,275	4,552,275	4,562,878	4,640,336	-	-
Announcement Date	8/17/21	8/16/22	8/15/23	8/19/24	8/19/25	-	-	-

¹AUD in Million²AUD

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.($)
VICINITY CENTRES	11.71x	16.97x	18.61x	4.83%	8.31B
SIMON PROPERTY GROUP, INC.	32.91x	14.69x	18.96x	4.27%	68.53B
KIMCO REALTY CORPORATION	29.49x	11.23x	15.71x	4.3%	16.44B
REGENCY CENTERS CORPORATION	31.17x	11.52x	17.35x	3.95%	14.04B
LINK REAL ESTATE INVESTMENT TRUST	14.31x	10.61x	15.41x	7%	11.85B
BRIXMOR PROPERTY GROUP INC.	26.32x	10.21x	15x	4.02%	9.48B
AGREE REALTY CORPORATION	37.86x	15.08x	18.2x	4.36%	8.78B
NNN REIT, INC.	21.93x	13.89x	15.29x	5.4%	8.56B
THE MACERICH COMPANY	-138.45x	11.77x	17.48x	2.91%	6.7B
FIBRA UNO	11.02x	7.76x	10.25x	8.85%	6.39B
Average	7.83x	12.37x	16.23x	4.99%	15.91B
Weighted average by Cap.	21.10x	13.18x	17.31x	4.66%