Valuation Vornado Realty Trust

Stocks

Real-time Estimate Cboe BZX 14:45:53 2026-08-17 EDT			5-day change	1st Jan Change
37.88 ^USD	-2.86%		-2.11%	+14.39%

08-11	Vornado Realty Trust Agrees to Enter Into 350 Park Avenue Joint Venture	MT
08-11	Vornado Realty Trust, Rudin Management And Citadel Enterprise Americas LLC Enter Into Joint Venture For 350 Park Avenue	CI

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	7,282	-	-
Change	-	-50.25%	34.69%	49.07%	-20.25%	13.93%	-	-
Enterprise Value (EV) ¹	14,879	11,491	12,631	15,524	12,736	15,741	15,282	15,395
Change	-	-22.77%	9.92%	22.9%	-17.96%	23.59%	-2.92%	0.74%
P/E	79x	-9.77x	123x	1,051x	7.92x	-156x	244x	300x
PBR	1.23x	0.68x	1.06x	1.56x	1.06x	1.35x	1.43x	1.51x
PEG	-	0x	-1x	-12.7x	0x	1x	-1x	-16x
Capitalization / Revenue	5.05x	2.22x	2.97x	4.48x	3.53x	3.9x	3.61x	3.4x
EV / Revenue	9.36x	6.38x	6.97x	8.68x	7.04x	8.42x	7.58x	7.19x
EV / EBITDA	23x	14.3x	17.3x	22.2x	17.6x	20.1x	17.8x	15.3x
EV / EBIT	63.3x	38.6x	51.3x	63.1x	49.2x	75.1x	60.2x	55.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.12	2.12	0.675	0.74	0.74	0.7514	0.9333	1.092
Rate of return	5.06%	10.2%	2.39%	1.76%	2.22%	1.93%	2.39%	2.8%
EPS ²	0.53	-2.13	0.23	0.04	4.2	-0.25	0.16	0.13
Distribution rate	400%	-99.5%	293%	1,850%	17.6%	-301%	583%	840%
Net sales ¹	1,589	1,800	1,811	1,788	1,810	1,869	2,016	2,140
EBITDA ¹	647.5	802	731	698.7	723.4	783.7	856.2	1,008
EBIT ¹	235.2	297.5	246	246	258.7	209.7	253.8	276.6
Net income ¹	101.1	-408.6	43.38	8.275	842.9	-58.64	4.303	2.584
Net Debt ¹	6,856	7,499	7,254	7,509	6,345	8,459	7,999	8,112
Reference price ²	41.86	20.81	28.25	42.04	33.28	39.00	39.00	39.00
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

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.($)
VORNADO REALTY TRUST	-156x	8.42x	20.08x	1.93%	7.28B
REALTY INCOME CORPORATION	40.38x	15.8x	16.14x	5.2%	59.18B
SEGRO PLC	16.95x	23.57x	28.48x	3.4%	17.61B
UNIBAIL-RODAMCO-WESTFIELD SE	8.99x	12.5x	14.84x	5.33%	17.31B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.46x	16.99x	24.39x	4.93%	15.12B
KLÉPIERRE	10.49x	13.89x	16.52x	5.07%	12.89B
MERLIN PROPERTIES SOCIMI, S.A.	9.45x	21.61x	29.24x	2.94%	10.4B
FEDERAL REALTY INVESTMENT TRUST	28.14x	11.17x	17.54x	3.85%	10.29B
CAPITALAND ASCENDAS REIT	15.54x	12x	18.66x	6.19%	9.53B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.8x	7.22x	11.75x	5.98%	8.39B
Average	2.12x	14.32x	19.76x	4.48%	16.8B
Weighted average by Cap.	17.34x	15.35x	19.06x	4.72%