As of 2025-07-01, the Intrinsic Value of Realty Income Corp (O) is 155.68 USD. This O valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 57.80 USD, the upside of Realty Income Corp is 169.30%.
The range of the Intrinsic Value is 141.57 - 170.36 USD
Based on its market price of 57.80 USD and our intrinsic valuation, Realty Income Corp (O) is undervalued by 169.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (297.71) - (47.45) | (61.52) | -206.4% |
| DCF (Growth 10y) | (37.10) - (84.35) | (39.86) | -169.0% |
| DCF (EBITDA 5y) | 141.57 - 170.36 | 155.68 | 169.3% |
| DCF (EBITDA 10y) | 202.42 - 269.70 | 234.26 | 305.3% |
| Fair Value | 26.51 - 26.51 | 26.51 | -54.13% |
| P/E | 26.78 - 35.37 | 30.06 | -48.0% |
| EV/EBITDA | 60.52 - 110.37 | 74.53 | 28.9% |
| EPV | (41.25) - (45.94) | (43.60) | -175.4% |
| DDM - Stable | 16.76 - 104.30 | 60.53 | 4.7% |
| DDM - Multi | 30.16 - 115.03 | 44.77 | -22.5% |
| Market Cap (mil) | 52,198.02 |
| Beta | 0.07 |
| Outstanding shares (mil) | 903.08 |
| Enterprise Value (mil) | 78,972.82 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.67% |
| Cost of Debt | 5.50% |
| WACC | 6.16% |