$26.17
Above FV▼ -56.0% against the close used
Model range $1.26 – $42.86
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$1.26Fair value$26.17Bull$42.86
FairClose
52-week traded range
52W low $55.9352W high $67.56
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Realty Income closed at $59.50, 127.4% above the consensus fair value of $26.17 drawn from 9 valuation models.
Financial DNA score 33/100 — Weak. P/E of 50.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$14.72
-75.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.1%, r=10%, tg=3%, n=10yr
Graham Number
$33.33
-44.0%
√(22.5 × EPS × BVPS)
EPS=1.17, BVPS=42.2 · outside Graham range (P/E 50.9, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
$23.40
-60.7%
EPS × 20x (sector P/E)
EPS=1.17, Sector P/E=20x
Peter Lynch (PEG)
$1.26
-97.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1.17, g=1.1%
EV/EBITDA
$42.86
-28.0%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=3.68B
Dividend Discount (DDM)
$41.04
-31.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.22, r=10%, g=2%
Book Value (P/B)
$11.31
-81.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=42.2, ROE=2.7%, g=3%, r=10%
Reverse DCF
$59.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.8% | Historical: 1.1%
Margin of Safety
$17.86
-70.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=23.82, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.