Three independent discounted-cash-flow-style models value Realty Income Corporation every trading day. 0 of 3 currently price O above its market price.
| Free Cash Flow model | $14.37 |
| Excess Profit model | $-49.62 |
| Residual Earnings model | $8.59 |
| Dividend Discount model | $77.10 |
| Piotroski F-Score | 5 / 9 |
| Return on invested capital | +3.0% |
| Net debt / EBITDA | 6.1× |
| Gross margin | +92.5% |
| Revenue CAGR | +19.8% |
| Cash conversion | 3.8× |
| Dividend yield | +6.0% |
| Buyback yield | -4.8% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open O in StockKitty