As of 2026-09-19, the Intrinsic Value of Realty Income Corp (O) is 160.63 USD. This O valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 56.66 USD, the upside of Realty Income Corp is 183.50%.
The range of the Intrinsic Value is 139.57 - 174.90 USD
Based on its market price of 56.66 USD and our intrinsic valuation, Realty Income Corp (O) is undervalued by 183.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (456.46) - (62.52) | (85.78) | -251.4% |
| DCF (Growth 10y) | (27.47) - 159.20 | (16.56) | -129.2% |
| DCF (EBITDA 5y) | 139.57 - 174.90 | 160.63 | 183.5% |
| DCF (EBITDA 10y) | 210.75 - 289.93 | 253.67 | 347.7% |
| Fair Value | 33.98 - 33.98 | 33.98 | -40.02% |
| P/E | 30.80 - 40.17 | 35.34 | -37.6% |
| EV/EBITDA | 50.85 - 120.02 | 75.91 | 34.0% |
| EPV | (36.70) - (38.45) | (37.57) | -166.3% |
| DDM - Stable | 22.49 - 141.66 | 82.08 | 44.9% |
| DDM - Multi | 42.29 - 173.73 | 64.65 | 14.1% |
| Market Cap (mil) | 52,834.88 |
| Beta | 0.19 |
| Outstanding shares (mil) | 932.49 |
| Enterprise Value (mil) | 83,048.18 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.41% |
| Cost of Debt | 5.50% |
| WACC | 5.98% |