As of 2025-06-17, the Intrinsic Value of Realty Income Corp (O) is 152.33 USD. This O valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 57.39 USD, the upside of Realty Income Corp is 165.40%.
The range of the Intrinsic Value is 141.34 - 164.99 USD
Based on its market price of 57.39 USD and our intrinsic valuation, Realty Income Corp (O) is undervalued by 165.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (297.72) - (47.44) | (61.50) | -207.2% |
| DCF (Growth 10y) | (37.10) - (84.36) | (39.86) | -169.5% |
| DCF (EBITDA 5y) | 141.34 - 164.99 | 152.33 | 165.4% |
| DCF (EBITDA 10y) | 202.09 - 261.69 | 229.49 | 299.9% |
| Fair Value | 26.51 - 26.51 | 26.51 | -53.80% |
| P/E | 26.32 - 35.84 | 29.68 | -48.3% |
| EV/EBITDA | 60.41 - 108.89 | 73.70 | 28.4% |
| EPV | (41.25) - (45.95) | (43.60) | -176.0% |
| DDM - Stable | 16.76 - 105.17 | 60.96 | 6.2% |
| DDM - Multi | 30.17 - 115.94 | 44.84 | -21.9% |
| Market Cap (mil) | 51,827.76 |
| Beta | 0.07 |
| Outstanding shares (mil) | 903.08 |
| Enterprise Value (mil) | 78,602.56 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.66% |
| Cost of Debt | 5.50% |
| WACC | 6.17% |