As of 2025-12-21, the Intrinsic Value of Realty Income Corp (O) is 161.08 USD. This O valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 56.33 USD, the upside of Realty Income Corp is 186.00%.
The range of the Intrinsic Value is 149.14 - 179.79 USD
Based on its market price of 56.33 USD and our intrinsic valuation, Realty Income Corp (O) is undervalued by 186.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (574.13) - (68.59) | (99.59) | -276.8% |
| DCF (Growth 10y) | (33.21) - 46.36 | (28.51) | -150.6% |
| DCF (EBITDA 5y) | 149.14 - 179.79 | 161.08 | 186.0% |
| DCF (EBITDA 10y) | 216.27 - 290.87 | 247.06 | 338.6% |
| Fair Value | 25.60 - 25.60 | 25.60 | -54.56% |
| P/E | 25.73 - 37.60 | 30.49 | -45.9% |
| EV/EBITDA | 53.52 - 108.44 | 71.77 | 27.4% |
| EPV | (41.38) - (45.97) | (43.68) | -177.5% |
| DDM - Stable | 14.60 - 88.68 | 51.64 | -8.3% |
| DDM - Multi | 32.79 - 123.58 | 48.74 | -13.5% |
| Market Cap (mil) | 51,818.53 |
| Beta | 0.20 |
| Outstanding shares (mil) | 919.91 |
| Enterprise Value (mil) | 79,859.33 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.04% |
| Cost of Debt | 5.50% |
| WACC | 6.41% |