Company Valuation: Vornado Realty Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,024 3,992 5,377 8,015 6,392 6,149 - -
Change - -50.25% 34.69% 49.07% -20.25% -3.8% - -
Enterprise Value (EV) 1 14,879 11,491 12,631 15,524 12,736 13,818 14,005 14,203
Change - -22.77% 9.92% 22.9% -17.96% 8.49% 1.36% 1.41%
P/E 79x -9.77x 123x 1,051x 7.92x -64.6x -124x -40.7x
PBR 1.23x 0.68x 1.06x 1.56x 1.06x 1.19x 1.29x 1.41x
PEG - 0x -1x -12.7x 0x 1x 2.6x -0x
Capitalization / Revenue 5.05x 2.22x 2.97x 4.48x 3.53x 3.27x 3.06x 2.87x
EV / Revenue 9.36x 6.38x 6.97x 8.68x 7.04x 7.35x 6.97x 6.63x
EV / EBITDA 23x 14.3x 17.3x 22.2x 17.6x 17.1x 16.2x 14.3x
EV / EBIT 63.3x 38.6x 51.3x 63.1x 49.2x 70x 58.5x 57x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.12 2.12 0.675 0.74 0.74 0.7512 0.9244 1.013
Rate of return 5.06% 10.2% 2.39% 1.76% 2.22% 2.28% 2.81% 3.08%
EPS 2 0.53 -2.13 0.23 0.04 4.2 -0.51 -0.265 -0.81
Distribution rate 400% -99.5% 293% 1,850% 17.6% -147% -349% -125%
Net sales 1 1,589 1,800 1,811 1,788 1,810 1,881 2,011 2,141
EBITDA 1 647.5 802 731 698.7 723.4 807.8 862.8 991.2
EBIT 1 235.2 297.5 246 246 258.7 197.4 239.3 249.4
Net income 1 101.1 -408.6 43.38 8.275 842.9 -79.22 -106 -120.3
Net Debt 1 6,856 7,499 7,254 7,509 6,345 7,669 7,857 8,054
Reference price 2 41.86 20.81 28.25 42.04 33.28 32.93 32.93 32.93
Nbr of stocks (in thousands) 191,681 191,817 190,322 190,649 192,055 186,721 - -
Announcement Date 2/14/22 2/13/23 2/12/24 2/10/25 2/9/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-64.57x7.35x17.11x2.28% 6.15B
40.89x18.13x23.9x3.4% 120B
31.28x14.08x17.81x4.38% 66.47B
37.11x14.77x15.27x5.8% 52.9B
18.08x15.31x17.42x1.14% 37.55B
16.04x24.97x27.34x3.58% 16.49B
26.77x10.69x14.72x4.69% 15.37B
8.13x11.76x14.41x6.14% 14.6B
17.81x16x23.26x5.4% 13.87B
29.43x11.24x16.41x4.15% 13.38B
Average 16.10x 14.43x 18.76x 4.1% 35.63B
Weighted average by Cap. 29.89x 15.79x 19.75x 3.97%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Vornado Realty Trust

Historical PBR trend

Valuation ratios - PBR - Vornado Realty Trust

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Vornado Realty Trust

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Vornado Realty Trust


Year-on-year evolution of the Yield

Valuation ratios - Yield - Vornado Realty Trust
  1. Stock Market
  2. Stocks
  3. VNO Stock
  4. Valuation Vornado Realty Trust