As of 2025-08-07, the Intrinsic Value of Realty Income Corp (O) is 147.61 USD. This O valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 56.91 USD, the upside of Realty Income Corp is 159.40%.
The range of the Intrinsic Value is 134.71 - 161.51 USD
Based on its market price of 56.91 USD and our intrinsic valuation, Realty Income Corp (O) is undervalued by 159.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (297.25) - (46.34) | (59.58) | -204.7% |
| DCF (Growth 10y) | (36.85) - (84.14) | (39.46) | -169.3% |
| DCF (EBITDA 5y) | 134.71 - 161.51 | 147.61 | 159.4% |
| DCF (EBITDA 10y) | 190.06 - 255.80 | 220.72 | 287.8% |
| Fair Value | 26.51 - 26.51 | 26.51 | -53.41% |
| P/E | 27.39 - 35.28 | 30.19 | -46.9% |
| EV/EBITDA | 58.10 - 111.00 | 72.88 | 28.1% |
| EPV | (40.80) - (45.79) | (43.29) | -176.1% |
| DDM - Stable | 15.25 - 100.96 | 58.11 | 2.1% |
| DDM - Multi | 27.93 - 111.31 | 41.59 | -26.9% |
| Market Cap (mil) | 51,394.28 |
| Beta | 0.09 |
| Outstanding shares (mil) | 903.08 |
| Enterprise Value (mil) | 78,169.09 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.93% |
| Cost of Debt | 5.50% |
| WACC | 6.34% |