As of 2026-03-23, the Intrinsic Value of Realty Income Corp (O) is 139.09 USD. This O valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 60.95 USD, the upside of Realty Income Corp is 128.20%.
The range of the Intrinsic Value is 119.23 - 152.80 USD
Based on its market price of 60.95 USD and our intrinsic valuation, Realty Income Corp (O) is undervalued by 128.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (134.25) - (39.21) | (44.31) | -172.7% |
| DCF (Growth 10y) | (27.73) - 92.13 | (21.38) | -135.1% |
| DCF (EBITDA 5y) | 119.23 - 152.80 | 139.09 | 128.2% |
| DCF (EBITDA 10y) | 166.20 - 238.37 | 204.80 | 236.0% |
| Fair Value | 28.38 - 28.38 | 28.38 | -53.43% |
| P/E | 26.09 - 37.44 | 31.67 | -48.0% |
| EV/EBITDA | 52.55 - 88.63 | 69.55 | 14.1% |
| EPV | (34.46) - (36.32) | (35.39) | -158.1% |
| DDM - Stable | 16.23 - 109.61 | 62.92 | 3.2% |
| DDM - Multi | 32.92 - 132.72 | 49.01 | -19.6% |
| Market Cap (mil) | 56,832.22 |
| Beta | 0.14 |
| Outstanding shares (mil) | 932.44 |
| Enterprise Value (mil) | 85,192.12 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.83% |
| Cost of Debt | 5.50% |
| WACC | 6.26% |