Valuation Vicinity Centres

Stocks

Delayed Australian S.E. 20:57:13 2026-08-26 EDT			5-day change	1st Jan Change
2.470 ^AUD	-1.98%		-2.17%	-3.32%

08-24	Scentre to sell half of Queensland shopping centre for $632 mln	RE
08-20	Vicinity Centres Declares Ordinary Dividend for the Period of Six Months Ended June 30, 2026, Payable on September 16, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	8,353	8,399	8,422	11,270	11,972	11,694	-	-
Change	-	0.54%	0.27%	33.82%	6.23%	-2.33%	-	-
Enterprise Value (EV) ¹	12,050	12,280	12,602	15,648	11,972	16,376	16,508	16,617
Change	-	1.9%	2.63%	24.17%	-23.49%	36.79%	0.8%	0.66%
P/E	6.89x	33.4x	15.4x	11.2x	8.56x	14.6x	13.1x	14.5x
PBR	0.77x	0.79x	0.79x	1.01x	-	0.93x	0.9x	0.85x
PEG	-	-0.4x	0x	0.1x	0.2x	-0.3x	1.2x	-1.5x
Capitalization / Revenue	9.77x	8.74x	8.88x	11.6x	12.1x	11.1x	10.5x	9.93x
EV / Revenue	14.1x	12.8x	13.3x	16.2x	12.1x	15.5x	14.9x	14.1x
EV / EBITDA	15.7x	14.2x	14.1x	17.7x	13.2x	17x	16.3x	15.6x
EV / EBIT	15.8x	14.2x	14.1x	17.7x	13.3x	17x	16.5x	15.7x
EV / FCF	36x	33.4x	35.7x	72.5x	-	40.2x	32.5x	27.9x
FCF Yield	2.78%	2.99%	2.8%	1.38%	-	2.49%	3.07%	3.58%
Dividend per Share ²	0.104	0.12	0.1175	0.12	-	0.135	0.1401	0.1468
Rate of return	5.67%	6.5%	6.35%	4.86%	-	5.36%	5.56%	5.83%
EPS ²	0.2664	0.0553	0.1199	0.2199	0.3014	0.1731	0.1923	0.1738
Distribution rate	39%	217%	98%	54.6%	-	78%	72.9%	84.5%
Net sales ¹	855.3	960.7	948.1	967.7	987.6	1,056	1,109	1,178
EBITDA ¹	766.1	864	895.6	885.8	904.2	962.8	1,013	1,062
EBIT ¹	760.6	864	895.6	881.6	900.1	964.1	1,000	1,061
Net income ¹	1,215	252.3	547.1	1,005	1,391	797.8	861.1	863.1
Net Debt ¹	3,697	3,881	4,181	4,377	-	4,683	4,814	4,923
Reference price ²	1.835	1.845	1.850	2.470	2.580	2.520	2.520	2.520
Nbr of stocks (in thousands)	4,552,275	4,552,275	4,552,275	4,562,878	4,640,336	4,640,336	-	-
Announcement Date	8/16/22	8/15/23	8/19/24	8/19/25	8/19/26	-	-	-

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	14.56x	15.51x	17.01x	5.36%	8.37B
SIMON PROPERTY GROUP, INC.	34.39x	14.82x	19.19x	4.12%	70.86B
KIMCO REALTY CORPORATION	28.47x	11.11x	15.16x	4.47%	16.14B
REGENCY CENTERS CORPORATION	30.86x	11.64x	16.94x	3.96%	14.02B
LINK REAL ESTATE INVESTMENT TRUST	15.71x	11.26x	16.38x	6.38%	12.98B
AGREE REALTY CORPORATION	39.46x	15.65x	18.9x	4.3%	9.23B
BRIXMOR PROPERTY GROUP INC.	25.24x	9.95x	14.8x	4.21%	9.05B
NNN REIT, INC.	22.25x	14.22x	15.61x	5.29%	8.85B
THE MACERICH COMPANY	-138.63x	12.07x	16.36x	2.82%	6.89B
FIBRA UNO	10.2x	7.76x	10.66x	8.86%	6.77B
Average	8.25x	12.40x	16.10x	4.98%	16.32B
Weighted average by Cap.	21.81x	13.27x	17.33x	4.6%