As of 2025-09-16, the Intrinsic Value of Realty Income Corp (O) is 148.24 USD. This O valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 60.22 USD, the upside of Realty Income Corp is 146.20%.
The range of the Intrinsic Value is 137.21 - 158.62 USD
Based on its market price of 60.22 USD and our intrinsic valuation, Realty Income Corp (O) is undervalued by 146.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (175.67) - (42.96) | (52.41) | -187.0% |
| DCF (Growth 10y) | (32.58) - (20.73) | (31.80) | -152.8% |
| DCF (EBITDA 5y) | 137.21 - 158.62 | 148.24 | 146.2% |
| DCF (EBITDA 10y) | 181.66 - 234.36 | 207.36 | 244.3% |
| Fair Value | 24.52 - 24.52 | 24.52 | -59.29% |
| P/E | 25.30 - 36.90 | 29.90 | -50.4% |
| EV/EBITDA | 58.30 - 114.62 | 74.49 | 23.7% |
| EPV | (41.16) - (45.58) | (43.37) | -172.0% |
| DDM - Stable | 14.24 - 83.11 | 48.67 | -19.2% |
| DDM - Multi | 28.12 - 98.83 | 40.97 | -32.0% |
| Market Cap (mil) | 55,059.75 |
| Beta | 0.16 |
| Outstanding shares (mil) | 914.31 |
| Enterprise Value (mil) | 82,611.35 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.00% |
| Cost of Debt | 5.50% |
| WACC | 6.42% |