As of 2025-08-03, the Intrinsic Value of Realty Income Corp (O) is 144.84 USD. This O valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 56.57 USD, the upside of Realty Income Corp is 156.00%.
The range of the Intrinsic Value is 133.03 - 160.35 USD
Based on its market price of 56.57 USD and our intrinsic valuation, Realty Income Corp (O) is undervalued by 156.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (297.25) - (46.34) | (59.58) | -205.3% |
| DCF (Growth 10y) | (36.85) - (84.14) | (39.46) | -169.8% |
| DCF (EBITDA 5y) | 133.03 - 160.35 | 144.84 | 156.0% |
| DCF (EBITDA 10y) | 187.81 - 254.06 | 216.81 | 283.3% |
| Fair Value | 26.51 - 26.51 | 26.51 | -53.13% |
| P/E | 26.54 - 34.72 | 29.16 | -48.5% |
| EV/EBITDA | 57.23 - 107.83 | 71.14 | 25.7% |
| EPV | (40.80) - (45.79) | (43.29) | -176.5% |
| DDM - Stable | 15.25 - 100.96 | 58.11 | 2.7% |
| DDM - Multi | 27.93 - 111.31 | 41.59 | -26.5% |
| Market Cap (mil) | 51,087.23 |
| Beta | 0.09 |
| Outstanding shares (mil) | 903.08 |
| Enterprise Value (mil) | 77,862.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.93% |
| Cost of Debt | 5.50% |
| WACC | 6.34% |