As of 2025-09-01, the Intrinsic Value of Realty Income Corp (O) is 146.80 USD. This O valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 58.76 USD, the upside of Realty Income Corp is 149.80%.
The range of the Intrinsic Value is 134.70 - 158.88 USD
Based on its market price of 58.76 USD and our intrinsic valuation, Realty Income Corp (O) is undervalued by 149.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (226.21) - (42.51) | (52.02) | -188.5% |
| DCF (Growth 10y) | (32.62) - (16.13) | (31.83) | -154.2% |
| DCF (EBITDA 5y) | 134.70 - 158.88 | 146.80 | 149.8% |
| DCF (EBITDA 10y) | 176.75 - 235.86 | 204.95 | 248.8% |
| Fair Value | 24.52 - 24.52 | 24.52 | -58.28% |
| P/E | 25.38 - 36.74 | 29.87 | -49.2% |
| EV/EBITDA | 57.64 - 114.41 | 73.96 | 25.9% |
| EPV | (40.90) - (45.84) | (43.37) | -173.8% |
| DDM - Stable | 13.48 - 92.65 | 53.07 | -9.7% |
| DDM - Multi | 26.92 - 109.47 | 40.03 | -31.9% |
| Market Cap (mil) | 53,724.86 |
| Beta | 0.14 |
| Outstanding shares (mil) | 914.31 |
| Enterprise Value (mil) | 81,276.45 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.09% |
| Cost of Debt | 5.50% |
| WACC | 6.46% |