As of 2025-05-10, the Intrinsic Value of Realty Income Corp (O) is 154.78 USD. This O valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 56.69 USD, the upside of Realty Income Corp is 173.00%.
The range of the Intrinsic Value is 141.20 - 167.65 USD
Based on its market price of 56.69 USD and our intrinsic valuation, Realty Income Corp (O) is undervalued by 173.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (180.11) - (39.57) | (47.00) | -182.9% |
| DCF (Growth 10y) | (40.53) - (185.63) | (48.24) | -185.1% |
| DCF (EBITDA 5y) | 141.20 - 167.65 | 154.78 | 173.0% |
| DCF (EBITDA 10y) | 192.06 - 257.79 | 223.87 | 294.9% |
| Fair Value | 23.62 - 23.62 | 23.62 | -58.33% |
| P/E | 22.07 - 36.50 | 28.20 | -50.3% |
| EV/EBITDA | 62.39 - 111.46 | 76.63 | 35.2% |
| EPV | (40.29) - (45.71) | (43.00) | -175.9% |
| DDM - Stable | 13.60 - 95.43 | 54.52 | -3.8% |
| DDM - Multi | 28.78 - 116.34 | 42.47 | -25.1% |
| Market Cap (mil) | 50,554.44 |
| Beta | 0.08 |
| Outstanding shares (mil) | 891.77 |
| Enterprise Value (mil) | 76,413.64 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.84% |
| Cost of Debt | 5.50% |
| WACC | 6.28% |