As of 2025-10-22, the Intrinsic Value of Realty Income Corp (O) is 109.52 USD. This O valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 60.03 USD, the upside of Realty Income Corp is 82.40%.
The range of the Intrinsic Value is 96.34 - 121.03 USD
Based on its market price of 60.03 USD and our intrinsic valuation, Realty Income Corp (O) is undervalued by 82.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (152.39) - (42.49) | (51.36) | -185.6% |
| DCF (Growth 10y) | (32.62) - (22.84) | (31.89) | -153.1% |
| DCF (EBITDA 5y) | 96.34 - 121.03 | 109.52 | 82.4% |
| DCF (EBITDA 10y) | 121.12 - 169.43 | 145.25 | 142.0% |
| Fair Value | 24.39 - 24.39 | 24.39 | -59.37% |
| P/E | 52.00 - 57.99 | 54.99 | -8.4% |
| EV/EBITDA | 51.98 - 82.15 | 66.42 | 10.7% |
| EPV | (40.89) - (45.39) | (43.14) | -171.9% |
| DDM - Stable | 13.44 - 74.46 | 43.95 | -26.8% |
| DDM - Multi | 26.85 - 89.20 | 38.68 | -35.6% |
| Market Cap (mil) | 54,886.03 |
| Beta | 0.19 |
| Outstanding shares (mil) | 914.31 |
| Enterprise Value (mil) | 54,886.03 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.21% |
| Cost of Debt | 5.50% |
| WACC | 6.54% |