investorscraft@gmail.com

Intrinsic ValueRealty Income Corporation (0KUE.L)

Previous Close£60.72
Intrinsic Value
Upside potential
Previous Close
£60.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Realty Income Corporation operates as a real estate investment trust (REIT) specializing in commercial properties leased under long-term, net-lease agreements. The company’s portfolio spans over 6,500 properties across diverse sectors, including retail, industrial, and healthcare, with tenants typically responsible for property expenses. This structure provides stable, predictable cash flows, reinforcing its reputation as 'The Monthly Dividend Company.' As a member of the S&P 500 Dividend Aristocrats index, Realty Income has demonstrated resilience through economic cycles, leveraging its scale and disciplined acquisition strategy to maintain a competitive edge in the net-lease REIT sector. Its focus on high-quality tenants and geographic diversification mitigates concentration risk, while its consistent dividend growth—109 increases since 1994—underscores its commitment to shareholder returns. The company’s operational model, combined with its access to low-cost capital, positions it as a leader in the commercial real estate market, appealing to income-focused investors seeking reliable monthly distributions.

Revenue Profitability And Efficiency

Realty Income reported revenue of $5.27 billion for the period, supported by its extensive property portfolio and long-term lease agreements. Net income stood at $860.8 million, with diluted EPS of $0.98. Operating cash flow was robust at $3.57 billion, reflecting the company’s ability to convert rental income into cash efficiently. The absence of capital expenditures highlights its asset-light model, where tenants bear most property-level costs.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its high occupancy rates and contractual rent escalations, ensuring steady income growth. Its capital efficiency is evident in its ability to fund acquisitions and dividends through operating cash flow and strategic debt issuance. With a beta of 0.79, Realty Income exhibits lower volatility compared to the broader market, appealing to risk-averse investors.

Balance Sheet And Financial Health

Realty Income maintains a solid balance sheet with $445 million in cash and equivalents, though total debt stands at $26.76 billion. The company’s leverage is manageable given its stable cash flows and access to capital markets. Its REIT structure mandates high dividend payouts, but its consistent operating performance supports this obligation without compromising financial stability.

Growth Trends And Dividend Policy

The company has declared 608 consecutive monthly dividends, with 109 increases since its 1994 listing, underscoring its growth trajectory and shareholder-friendly policy. Its dividend yield remains attractive, supported by recurring rental income and strategic property acquisitions. Realty Income’s focus on accretive investments and portfolio diversification positions it for sustained long-term growth.

Valuation And Market Expectations

With a market capitalization of $49.91 billion, Realty Income trades at a premium reflective of its stable cash flows and dividend reliability. Investors value its low-beta profile and consistent performance, though its valuation multiples may reflect heightened expectations for continued growth in a low-interest-rate environment.

Strategic Advantages And Outlook

Realty Income’s scale, tenant diversification, and access to capital provide strategic advantages in the net-lease REIT space. Its outlook remains positive, supported by a robust acquisition pipeline and disciplined underwriting. However, rising interest rates could pressure financing costs, necessitating careful capital allocation to maintain growth and dividend sustainability.

Sources

Company website (www.realtyincome.com), S&P 500 Dividend Aristocrats index, NYSE filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount