O
Realty Income Corp
Price:  
54.54 
USD
Volume:  
6,263,829.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

O Intrinsic Value

180.30 %
Upside

What is the intrinsic value of O?

As of 2025-05-15, the Intrinsic Value of Realty Income Corp (O) is 152.86 USD. This O valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 54.54 USD, the upside of Realty Income Corp is 180.30%.

The range of the Intrinsic Value is 142.31 - 167.01 USD

Is O undervalued or overvalued?

Based on its market price of 54.54 USD and our intrinsic valuation, Realty Income Corp (O) is undervalued by 180.30%.

54.54 USD
Stock Price
152.86 USD
Intrinsic Value
Intrinsic Value Details

O Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (301.93) - (47.09) (60.67) -211.2%
DCF (Growth 10y) (37.35) - (85.62) (40.04) -173.4%
DCF (EBITDA 5y) 142.31 - 167.01 152.86 180.3%
DCF (EBITDA 10y) 200.84 - 265.55 229.17 320.2%
Fair Value 26.85 - 26.85 26.85 -50.77%
P/E 24.95 - 36.11 29.67 -45.6%
EV/EBITDA 61.73 - 111.13 74.23 36.1%
EPV (41.38) - (46.68) (44.03) -180.7%
DDM - Stable 15.65 - 106.89 61.27 12.3%
DDM - Multi 28.58 - 118.05 42.86 -21.4%

O Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 48,637.14
Beta 0.07
Outstanding shares (mil) 891.77
Enterprise Value (mil) 75,411.94
Market risk premium 4.60%
Cost of Equity 6.83%
Cost of Debt 5.50%
WACC 6.27%