Markets Hit Record Highs. Investment Review №325

Vadim Merkulov

Vadim Merkulov

Head of Analytics department

Realty Income. The Gold Standard of Stability

REIT Realty Income shares present a buy opportunity with a target price of $63.5

US Investment Idea

About Company

Realty Income (O) manages properties in a defensive retail real estate sector, focusing on essential consumer tenants  that are in high demand regardless of the economic cycle. Property occupancy has remained at peak levels for several consecutive years, and the portfolio is gradually transitioning to CPI-linked leases, offering inflation protection. This strategic focus has allowed the company to significantly expand its property portfolio on favorable terms, providing investors with an attractive, stable monthly dividend yield.

Ticker O

Share price as of analysis

$56,86

Target share price

$63,50

Growth potential

10,6%

 

Stock
vs Indices
Day Week Month Quarter Year
O (1,8%) 0,8% (0,3%) (0,7%) (2,1%)
S&P 500 0,0% 1,3% 3,5% 15,6% 17,0%
Russell 2000 (0,2%) 1,1% 3,9% 14,8% (0,1%)
DJ Industrial Average (0,1%) 1,2% 2,3% 11,5% 10,5%
NASDAQ Composite Index 0,3% 1,0% 4,5% 22,0% 22,0%

 

Price dynamics O, $

 

Investment Thesis

  • Realty Income’s strategic expansion into Europe represents a key growth driver over a 5–10 year horizon. The company is entering a less competitive market, estimated at approximately $8.5 trillion and currently served by only two public players in the net lease segment. In 1Q25, $893 million was deployed in Europe (around 63% of total investments) at an initial yield of 7.0%, underscoring the effectiveness of the strategy. An additional growth catalyst is the favorable euro-denominated borrowing environment, which enhances transaction economics and amplifies the leverage effect.
  • Defensive portfolio focused on resilient sectors of the economy. Core industries such as grocery stores (10.3% of annual base rent – ABR), convenience stores (9.9%), discount retailers (6.3%), home improvement stores (6.3%), and pharmacies (4.6%) form the backbone of the portfolio. As a result, according to the company’s estimates, 91% of rental income is derived from tenants that are resistant to economic downturns and the impact of e-commerce. For investors, this translates into exceptional cash flow predictability, forming the foundation for the company’s reliable and growing monthly dividends.
  • Realty Income demonstrates strong tenant management efficiency. The overall re-leasing spread on 194 renewed or re-leased contracts reached 103.9%, generating over $46 million in new annual rental income. A significant portion of leasing activity (92%) was driven by renewals with existing tenants, indicating that in-place rents are below market levels and that demand for the company’s properties remains robust.
  • The company offers an attractive combination of value and yield while maintaining its position as a recognized leader in the net lease segment. Despite the scale of the company’s operations and the quality of its assets, the stock is trading at a discount based on forward multiples, with an implied cap rate of 6.4%, compared to its historical average of 5.14% and in line with peers at 6.4%. The stock is trading at 13.1x P/core FFO (vs. 13.7x for peers) and 13.2x P/AFFO (vs. 14.5x). Realty Income also delivers a monthly (increasing effective annual return) dividend yield of 5.6%, materially above the peer average of 4.73%. This combination of resilient income, discounted valuation, and sector leadership makes the stock compelling both for investors seeking stable cash flow and those looking for a defensive asset with upside potential.

We set a target price for O at $63 with a “Buy” recommendation. A stop-loss is advised at the $52.8 level.

Marginality % 2023A 2024A 2025E 2026E 2027E 2028E 2029E 2030E
Gross margin 92% 93% 92% 93% 93% 93% 93% 93%
EBITDA Non-GAAP (non-adj) margin 87% 82% 85% 84% 84% 84% 84% 84%
Net Income margin 21% 16% 23% 16% 16% 16% 16% 16%

 

Ratio Analysis 2023A 2024A 2025E 2026E 2027E 2028E 2029E 2030E
ROE 2,8% 2,4% 3,2% 2,0% 1,9% 2,0% 2,1% 2,0%
ROA 1,6% 1,4% 1,8% 1,1% 1,1% 1,2% 1,2% 1,1%
ROCE 3,3% 3,3% 3,6% 2,6% 2,5% 2,7% 2,8% 2,7%
Sales/Assets (x) 0,08x 0,08x 0,08x 0,07x 0,07x 0,07x 0,07x 0,07x
Interest Coverage (x) 2,3x 1,9x 2,3x 2,0x 1,9x 1,9x 1,9x 1,92x

 

Financial performance, $ mn 2023A 2024A 2025E 2026E 2027E 2028E 2029E 2030E
Revenue 4 079 5 271 5 631 5 424 5 658 6 583 6 969 7 151
Cost of sales -317 -378 -424 -402 -419 -487 -515 -529
Gross Income 3 762 4 893 5 208 5 022 5 239 6 096 6 454 6 623
SG&A -145 -177 -189 -183 -191 -222 -235 -241
EBITDA Non-GAAP (non-adj) 3 555 4 346 4 784 4 544 4 773 5 534 5 870 6 018
Depreciation and Amortization -1 895 -2 396 -2 352 -2 590 -2 761 -3 212 -3 401 -3 490
EBIT Non-GAAP (non-adj) 1 659 1 951 2 432 1 955 2 012 2 322 2 469 2 528
Interest Expenses -730 -1 017 -1 059 -1 002 -1 044 -1 213 -1 285 -1 318
EBT 929 934 1 374 953 968 1 108 1 184 1 209
Taxes -52 -67 -87 -61 -62 -71 -75 -77
Net Income GAAP 877 867 1 286 892 907 1 038 1 108 1 132
Diluted EPS GAAP $1,26 $0,98 $1,11 $1,00 $0,97 $1,05 $1,04 $0,99
DPS $3,05 $3,13 $3,19 $2,84 $2,70 $2,90 $2,86 $2,74

16, Dostyk street, integral non-residential facility No.2, Yessil district Astana, Republic of Kazakhstan (Talan Towers Offices).

+7 7172 67 77 55 - Free from landline numbers in Kazakhstan; calls from international and mobile numbers are chargeable.

7555 - free from mobile operators in Kazakhstan [email protected], [email protected]

Notify about fraudulent activities or security issues regarding this resource: fbroker.kz/trustcenter

Owning securities and other financial instruments is always associated with risks: the value of securities and other financial instruments can both rise and fall. Past investment results do not guarantee future income. In accordance with the law, the company does not guarantee or promise future returns on investments, nor does it provide guarantees regarding the reliability of potential investments or the stability of potential income.

Freedom Finance Global PLC provides brokerage (agency) services in the securities market on the territory of the Astana International Financial Center (hereinafter referred to as AFSA) in the Republic of Kazakhstan. Subject to compliance with requirements, conditions, restrictions and/or directions of the Acting Law of the AFSA, the Company is authorized to conduct the following Regulated Activities under License No. AFSA-A-LA-2020-0019: Dealing in Investments as Principal, Dealing in Investments as Agent, Managing Investments, Advising on Investments, Arranging Deals in Investments.

S&P Global ratings – “B+/B”, outlook “Positive”.

Ownership of securities and other financial instruments always involves risks: the cost of securities and other financial instruments may rise or fall. Past investment results do not guarantee future returns. In accordance with the legislation, the company does not guarantee or promise the profitability of investments in the future, does not guarantee the reliability of possible investments and the stability of the amount of possible income.

The information on the website is updated as part of keeping the data up-to-date and meeting regulatory disclosure requirements. Please note that these updates are for informational purposes only and are not marketing materials!