Valuation Vicinity Centres

Equities

Market Closed - Australian S.E. Other stock markets 12:10:26 2026-01-16 am EST			5-day change	1st Jan Change
2.540 ^AUD	+1.60%		-3.05%	-0.78%

09:02pm	ASX Most Active Stocks	MT
Dec. 03	Australian REITs Expected to Outperform Broader Equities, Says Jefferies	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,033	8,353	8,399	8,422	11,270	11,499	-	-
Change	-	18.77%	0.54%	0.27%	33.82%	2.03%	-	-
Enterprise Value (EV) ¹	10,268	12,050	12,280	12,602	15,648	16,280	16,386	16,444
Change	-	17.36%	1.9%	2.63%	24.17%	4.04%	0.65%	0.35%
P/E ratio	-27.2x	6.89x	33.4x	15.4x	11.2x	16.8x	15x	14.7x
PBR	0.71x	0.77x	0.79x	0.79x	1.01x	0.98x	0.94x	0.89x
PEG	-	-0x	-0.4x	0x	0.1x	-0.5x	1.3x	6.59x
Capitalization / Revenue	8.91x	9.77x	8.74x	8.88x	11.6x	11.7x	11x	10.3x
EV / Revenue	13x	14.1x	12.8x	13.3x	16.2x	16.5x	15.6x	14.8x
EV / EBITDA	14.6x	15.7x	14.2x	14.1x	17.7x	17.8x	16.9x	16.1x
EV / EBIT	14.6x	15.8x	14.2x	14.1x	17.7x	17.9x	16.9x	16.2x
EV / FCF	21.2x	36x	33.4x	35.7x	72.5x	32.3x	26.8x	24.5x
FCF Yield	4.73%	2.78%	2.99%	2.8%	1.38%	3.1%	3.74%	4.08%
Dividend per Share ²	0.1	0.104	0.12	0.1175	0.12	0.1239	0.1326	0.1402
Rate of return	6.47%	5.67%	6.5%	6.35%	4.86%	4.96%	5.3%	5.61%
EPS ²	-0.0567	0.2664	0.0553	0.1199	0.2199	0.1489	0.1662	0.17
Distribution rate	-176%	39%	217%	98%	54.6%	83.2%	79.7%	82.5%
Net sales ¹	789.1	855.3	960.7	948.1	967.7	984.8	1,049	1,114
EBITDA ¹	702.7	766.1	864	895.6	885.8	913.1	971.4	1,020
EBIT ¹	702.7	760.6	864	895.6	881.6	908.6	968.5	1,017
Net income ¹	-258	1,215	252.3	547.1	1,005	693.1	772.6	782.4
Net Debt ¹	3,235	3,697	3,881	4,181	4,377	4,781	4,887	4,945
Reference price ²	1.545	1.835	1.845	1.850	2.470	2.500	2.500	2.500
Nbr of stocks (in thousands)	4,552,275	4,552,275	4,552,275	4,552,275	4,562,878	4,599,701	-	-
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	16.79x	16.53x	17.83x	4.96%	7.72B
SIMON PROPERTY GROUP, INC.	28.13x	14.89x	19.04x	4.68%	59.29B
KIMCO REALTY CORPORATION	27.35x	10.3x	14.75x	4.85%	14.07B
REGENCY CENTERS CORPORATION	30.39x	11.64x	17.25x	4.09%	12.74B
LINK REAL ESTATE INVESTMENT TRUST	13.43x	10.09x	15.01x	7.31%	11.66B
AGREE REALTY CORPORATION	40.44x	16.32x	19.91x	4.28%	8.26B
NNN REIT, INC.	20.36x	13.92x	15.16x	5.6%	8.02B
BRIXMOR PROPERTY GROUP INC.	24.62x	9.64x	14.33x	4.49%	7.98B
KITE REALTY GROUP TRUST	38.15x	9.3x	13.63x	4.9%	5.05B
Average	26.63x	12.52x	16.32x	5.02%	14.98B
Weighted average by Cap.	26.80x	13.29x	17.35x	4.91%