Stock VNO.PRL VORNADO REALTY TRUST
Add to a list
To use this feature you must be a member
Log inSign up

Financials Vornado Realty Trust Nyse

Equities

VNO.PRL

US9290428443

Commercial REITs

Market Closed - Nyse
Other stock markets
 04:00:01 2024-06-13 pm EDT 		5-day change 1st Jan Change
15.68 USD +0.26% Intraday chart for Vornado Realty Trust +0.45% -0.13%
Jun. 12 BMO Capital Cuts Price Target on Vornado Realty Trust to $29 From $31, Maintains Market Perform Rating MT
May. 24 Barclays Adjusts Price Target on Vornado Realty Trust to $21 From $22, Maintains Underweight Rating MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 12,692 7,142 8,024 3,992 5,377 4,838 - -
Enterprise Value (EV) 1 18,008 12,916 14,879 11,491 12,631 12,113 12,278 12,452
P/E ratio 4.1 x -20.4 x 79 x -9.77 x 123 x -97.7 x -105 x -2,540 x
Yield 3.97% 6.37% 5.06% 10.2% 2.39% 2.9% 3.3% 3.85%
Capitalization / Revenue 6.59 x 4.67 x 5.05 x 2.22 x 2.97 x 2.78 x 2.71 x 2.51 x
EV / Revenue 9.36 x 8.45 x 9.36 x 6.38 x 6.97 x 6.96 x 6.87 x 6.45 x
EV / EBITDA 21.9 x 23.4 x 23 x 14.3 x 17.3 x 17.1 x 17.3 x 16.3 x
EV / FCF -81,787,165 x - 563,510,244 x - - - - -
FCF Yield -0% - 0% - - - - -
Price to Book 1.89 x 1.09 x 1.23 x 0.68 x - 1.01 x 0.97 x 1.01 x
Nbr of stocks (in thousands) 190,850 191,261 191,681 191,817 190,322 190,483 - -
Reference price 2 66.50 37.34 41.86 20.81 28.25 25.40 25.40 25.40
Announcement Date 2/18/20 2/16/21 2/14/22 2/13/23 2/12/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,925 1,528 1,589 1,800 1,811 1,741 1,788 1,931
EBITDA 1 820.6 550.9 647.5 802 731 708.2 711.2 763.5
EBIT 1 401.5 151.2 235.2 297.5 246 280.8 296.6 367.7
Operating Margin 20.86% 9.9% 14.8% 16.53% 13.58% 16.13% 16.59% 19.04%
Earnings before Tax (EBT) 1 3,438 -425.2 197.1 -361 62.11 -46.62 -58.13 88.31
Net income 1 3,098 -348.7 101.1 -408.6 43.38 -72.05 -48.05 10.44
Net margin 160.95% -22.82% 6.36% -22.7% 2.4% -4.14% -2.69% 0.54%
EPS 2 16.21 -1.830 0.5300 -2.130 0.2300 -0.2600 -0.2425 -0.0100
Free Cash Flow -220.2 - 26.4 - - - - -
FCF margin -11.44% - 1.66% - - - - -
FCF Conversion (EBITDA) - - 4.08% - - - - -
FCF Conversion (Net income) - - 26.12% - - - - -
Dividend per Share 2 2.640 2.380 2.120 2.120 0.6750 0.7371 0.8375 0.9783
Announcement Date 2/18/20 2/16/21 2/14/22 2/13/23 2/12/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 421.1 442.1 453.5 457.4 446.9 445.9 472.4 451 441.9 436.4 436.7 430.5 429.1 440 434
EBITDA 1 181.7 186.3 199.3 206.7 201.5 171.8 210.2 181.4 171.3 167.7 166.6 165 155 171.9 166.2
EBIT 1 55.38 67.88 85.26 71.74 67.63 64.6 100.9 68.63 11.91 58.42 68.64 68.62 68.02 72.12 75.48
Operating Margin 13.15% 15.35% 18.8% 15.68% 15.13% 14.49% 21.35% 15.22% 2.7% 13.39% 15.72% 15.94% 15.85% 16.39% 17.39%
Earnings before Tax (EBT) 1 42.02 60.79 72.47 23.82 -518 15.86 67.23 71.25 -92.24 0.467 -5.232 -11.08 -17.9 -11.59 -5.591
Net income 1 11.27 26.48 50.42 7.769 -493.3 5.168 46.38 52.85 -61.01 -9.034 -14.8 -26.4 -27.7 -29.6 -26.1
Net margin 2.68% 5.99% 11.12% 1.7% -110.37% 1.16% 9.82% 11.72% -13.81% -2.07% -3.39% -6.13% -6.45% -6.73% -6.01%
EPS 2 0.0600 0.1400 0.2600 0.0400 -2.570 0.0300 0.2400 0.2800 -0.3200 -0.0500 -0.0500 -0.0967 -0.0600 -0.0967 -0.0950
Dividend per Share 2 0.5300 0.5300 0.5300 0.5300 0.5300 0.3750 - - 0.3000 - - - 0.5675 0.1133 0.0950
Announcement Date 2/14/22 5/2/22 8/1/22 10/31/22 2/13/23 5/1/23 7/31/23 10/30/23 2/12/24 5/6/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 5,317 5,775 6,856 7,499 7,254 7,275 7,440 7,613
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 6.479 x 10.48 x 10.59 x 9.351 x 9.925 x 10.27 x 10.46 x 9.971 x
Free Cash Flow -220 - 26.4 - - - - -
ROE (net income / shareholders' equity) 55.3% -5.26% 1.58% 2.09% 0.76% -0.78% -0.51% 0.27%
ROA (Net income/ Total Assets) 17.5% -2.02% 0.6% 0.75% 0.27% -0.1% -0.2% 0.1%
Assets 1 17,734 17,256 16,736 -54,540 16,338 72,052 24,026 10,438
Book Value Per Share 2 35.20 34.10 34.00 30.50 - 25.10 26.30 25.10
Cash Flow per Share 3.470 2.220 3.700 3.890 - - - -
Capex 1 883 758 735 898 - 334 335 348
Capex / Sales 45.86% 49.59% 46.27% 49.88% - 19.16% 18.76% 18.01%
Announcement Date 2/18/20 2/16/21 2/14/22 2/13/23 2/12/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Vornado Realty Trust

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
14
Last Close Price
25.4 USD
Average target price
24.75 USD
Spread / Average Target
-2.56%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Commercial REITs

1st Jan change Capi.
REALTY INCOME CORPORATION Stock Realty Income Corporation
-7.31% 46.34B
ALEXANDRIA REAL ESTATE EQUITIES, INC. Stock Alexandria Real Estate Equities, Inc.
-7.64% 20.48B
SEGRO PLC Stock SEGRO plc
+2.28% 15.61B
UNIBAIL-RODAMCO-WESTFIELD SE Stock Unibail-Rodamco-Westfield SE
+10.58% 11.34B
CAPITALAND INTEGRATED COMMERCIAL TRUST Stock CapitaLand Integrated Commercial Trust
-5.83% 9.73B
CAPITALAND ASCENDAS REIT Stock CapitaLand Ascendas REIT
-15.18% 8.43B
FEDERAL REALTY INVESTMENT TRUST Stock Federal Realty Investment Trust
-1.23% 8.44B
KLÉPIERRE Stock Klépierre
+4.29% 8.11B
COVIVIO Stock Covivio
-6.16% 5.51B
Other Commercial REITs
  1. Stock Market
  2. Equities
  3. VNO Stock
  4. VNO.PRL Stock
  5. Financials Vornado Realty Trust