Realty Income Corp
NYSE:O

Watchlist Manager
Realty Income Corp Logo
Realty Income Corp
NYSE:O
Watchlist
Price: 56.67 USD 1.32% Market Closed
Market Cap: 52.1B USD

Intrinsic Value

The intrinsic value of one O stock under the Base Case scenario is 56.6 USD. Compared to the current market price of 56.67 USD, Realty Income Corp is Fairly Valued.

The Intrinsic Value is calculated as the average of DCF and Relative values:

O Intrinsic Value
56.6 USD
Fairly Valued
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Realty Income Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about O?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is O valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Realty Income Corp.

Explain Valuation
Compare O to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Realty Income’s heavy reliance on external financing for property acquisitions may face mounting pressures amid higher interest rates, which can compress net acquisition spreads and stall growth of the portfolio.

The company’s considerable exposure to retail-focused properties could face headwinds if brick-and-mortar tenants underperform or fail, reducing rental revenue and occupancy levels over the medium term.

Rapid expansion into newer markets, such as Europe, introduces incremental operational and regulatory risks that could drain resources and distract management from core domestic investments.

Bull Theses

Realty Income’s extensively diversified portfolio of high-credit-quality tenants, backed by long-term triple-net leases, has historically driven stable rental revenue and mitigated default risk.

The firm’s strong history of monthly dividend payments, underpinned by robust operating cash flow and consistent occupancy rates, positions Realty Income as a reliable income generator for investors.

Expanding into Europe provides a new avenue for growth, potentially broadening the tenant base and creating further scale advantages across international markets.

Show More Less
How do you feel about O?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Realty Income Corp

Current Assets 1.5B
Cash & Short-Term Investments 417.2m
Receivables 1B
Other Current Assets 87.3m
Non-Current Assets 69.8B
Long-Term Investments 1.2B
PP&E 54.2B
Intangibles 10.8B
Other Non-Current Assets 3.6B
Current Liabilities 1.9B
Accrued Liabilities 1.1B
Other Current Liabilities 757.5m
Non-Current Liabilities 30.4B
Long-Term Debt 28.5B
Other Non-Current Liabilities 1.9B
Efficiency

Free Cash Flow Analysis
Realty Income Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Realty Income Corp

Revenue
5.6B USD
Cost of Revenue
-417m USD
Gross Profit
5.2B USD
Operating Expenses
-2.7B USD
Operating Income
2.5B USD
Other Expenses
-1.5B USD
Net Income
962.1m USD
Fundamental Scores

O Profitability Score
Profitability Due Diligence

Realty Income Corp's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Exceptional Gross Margin
Strong 3Y Average Operating Margin
Strong 3Y Average Gross Margin
52/100
Profitability
Score

Realty Income Corp's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

O Solvency Score
Solvency Due Diligence

Realty Income Corp's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
31/100
Solvency
Score

Realty Income Corp's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

O Price Targets Summary
Realty Income Corp

Wall Street analysts forecast O stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for O is 63.86 USD with a low forecast of 59.59 USD and a high forecast of 72.45 USD.

Lowest
Price Target
59.59 USD
5% Upside
Average
Price Target
63.86 USD
13% Upside
Highest
Price Target
72.45 USD
28% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Dec 25, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for O is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

O Insider Trading
Buy and sell transactions by insiders

O News

Other Videos
What is the Intrinsic Value of one O stock?

The intrinsic value of one O stock under the Base Case scenario is 56.6 USD.

Is O stock undervalued or overvalued?

Compared to the current market price of 56.67 USD, Realty Income Corp is Fairly Valued.

Back to Top