Valuation Vornado Realty Trust

Stocks

Market Closed - NYSE 16:00:02 2026-08-17 EDT			5-day change	1st Jan Change
37.90 ^USD	-2.82%		-2.55%	+13.88%

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	7,077	-	-
Change	-	-50.25%	34.69%	49.07%	-20.25%	10.72%	-	-
Enterprise Value (EV) ¹	14,879	11,491	12,631	15,524	12,736	15,535	15,076	15,189
Change	-	-22.77%	9.92%	22.9%	-17.96%	21.98%	-2.96%	0.75%
P/E	79x	-9.77x	123x	1,051x	7.92x	-152x	237x	292x
PBR	1.23x	0.68x	1.06x	1.56x	1.06x	1.32x	1.39x	1.46x
PEG	-	0x	-1x	-12.7x	0x	1x	-1x	-15.6x
Capitalization / Revenue	5.05x	2.22x	2.97x	4.48x	3.53x	3.79x	3.51x	3.31x
EV / Revenue	9.36x	6.38x	6.97x	8.68x	7.04x	8.31x	7.48x	7.1x
EV / EBITDA	23x	14.3x	17.3x	22.2x	17.6x	19.8x	17.6x	15.1x
EV / EBIT	63.3x	38.6x	51.3x	63.1x	49.2x	74.1x	59.4x	54.9x
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%	1.98%	2.46%	2.88%
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	37.90	37.90	37.90
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VORNADO REALTY TRUST	-151.6x	8.31x	19.82x	1.98%	7.08B
REALTY INCOME CORPORATION	40.15x	15.85x	16.08x	5.23%	58.86B
SEGRO PLC	16.79x	23.41x	28.29x	3.43%	17.46B
UNIBAIL-RODAMCO-WESTFIELD SE	8.97x	12.48x	14.82x	5.35%	17.27B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.46x	16.99x	24.39x	4.93%	15.14B
KLÉPIERRE	10.25x	13.86x	16.47x	5.06%	12.95B
MERLIN PROPERTIES SOCIMI, S.A.	9.34x	21.44x	29x	2.98%	10.29B
FEDERAL REALTY INVESTMENT TRUST	28.05x	11.09x	17.49x	3.86%	10.25B
CAPITALAND ASCENDAS REIT	15.54x	12x	18.66x	6.19%	9.54B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.81x	7.14x	11.62x	6.14%	8.18B
Average	2.57x	14.26x	19.66x	4.51%	16.7B
Weighted average by Cap.	17.60x	15.33x	18.98x	4.75%