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