Valuation Vicinity Centres

Stocks

Market Closed - Australian S.E. 11:40:29 16/09/2026 am IST			5-day change	1st Jan Change
2.350 ^AUD	0.00%		-3.69%	-8.20%

24/08	Scentre to sell half of Queensland shopping centre for $632 mln	RE
20/08	Vicinity Centres Declares Ordinary Dividend for the Period of Six Months Ended June 30, 2026, Payable on September 16, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	8,353	8,399	8,422	11,270	11,972	10,905	-	-
Change	-	0.54%	0.27%	33.82%	6.23%	-8.91%	-	-
Enterprise Value (EV) ¹	12,050	12,280	12,602	15,648	16,397	15,588	15,719	15,829
Change	-	1.9%	2.63%	24.17%	4.79%	-4.93%	0.84%	0.7%
P/E	6.89x	33.4x	15.4x	11.2x	8.56x	14.8x	13x	13.5x
PBR	0.77x	0.79x	0.79x	1.01x	0.98x	0.87x	0.84x	0.8x
PEG	-	-0.4x	0x	0.1x	0.2x	-0.3x	1x	-3.73x
Capitalization / Revenue	9.77x	8.74x	8.88x	11.6x	12.1x	10.3x	9.83x	9.26x
EV / Revenue	14.1x	12.8x	13.3x	16.2x	16.6x	14.8x	14.2x	13.4x
EV / EBITDA	15.7x	14.2x	14.1x	17.7x	18.1x	16x	15.3x	14.7x
EV / EBIT	15.8x	14.2x	14.1x	17.7x	18.2x	16x	15.6x	14.7x
EV / FCF	36x	33.4x	35.7x	72.5x	67.7x	38.3x	28x	25.1x
FCF Yield	2.78%	2.99%	2.8%	1.38%	1.48%	2.61%	3.57%	3.99%
Dividend per Share ²	0.104	0.12	0.1175	0.12	0.124	0.135	0.1401	0.1466
Rate of return	5.67%	6.5%	6.35%	4.86%	4.81%	5.75%	5.96%	6.24%
EPS ²	0.2664	0.0553	0.1199	0.2199	0.3014	0.1592	0.1803	0.1738
Distribution rate	39%	217%	98%	54.6%	41.1%	84.8%	77.7%	84.4%
Net sales ¹	855.3	960.7	948.1	967.7	987.6	1,056	1,109	1,178
EBITDA ¹	766.1	864	895.6	885.8	904.2	972.6	1,025	1,078
EBIT ¹	760.6	864	895.6	881.6	900.1	972.8	1,009	1,077
Net income ¹	1,215	252.3	547.1	1,005	1,391	744.4	854.7	859.3
Net Debt ¹	3,697	3,881	4,181	4,377	4,425	4,683	4,814	4,924
Reference price ²	1.835	1.845	1.850	2.470	2.580	2.350	2.350	2.350
Nbr of stocks (in thousands)	45,52,275	45,52,275	45,52,275	45,62,878	46,40,336	46,40,336	-	-
Announcement Date	16/08/22	15/08/23	19/08/24	19/08/25	19/08/26	-	-	-

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	14.76x	14.76x	16.03x	5.75%	777.69Cr
SIMON PROPERTY GROUP, INC.	33.29x	14.03x	17.85x	4.41%	6.6TCr
KIMCO REALTY CORPORATION	27.37x	10.77x	14.6x	4.68%	1.54TCr
REGENCY CENTERS CORPORATION	29.83x	11.29x	16.41x	4.1%	1.35TCr
LINK REAL ESTATE INVESTMENT TRUST	14.74x	10.8x	15.69x	6.81%	1.22TCr
AGREE REALTY CORPORATION	37.21x	15.05x	18.18x	4.56%	870.22Cr
BRIXMOR PROPERTY GROUP INC.	24.39x	9.71x	14.44x	4.38%	870.29Cr
NNN REIT, INC.	20.88x	13.65x	14.98x	5.65%	829.14Cr
FIBRA UNO	10.3x	7.89x	10.6x	8.78%	663.4Cr
THE MACERICH COMPANY	-123.83x	11.19x	15.92x	3.06%	635.76Cr
Average	8.89x	11.92x	15.47x	5.22%	1.54TCr
Weighted average by Cap.	21.54x	12.65x	16.41x	4.88%