Intrinsic value of Realty Income - O

Previous Close

$48.39

  Intrinsic Value

$5.98

stock screener

  Rating & Target

str. sell

-88%

Previous close

$48.39

 
Intrinsic value

$5.98

 
Up/down potential

-88%

 
Rating

str. sell

Our model is not good at valuating stocks of financial companies, such as O.

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of O stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

Please visit our new site that uses elements of artificial intelligence for stock valuation: artificial intelligence value of Realty Income (O) stock.

STOCK VALUATION INPUT DATA

Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Shares outstanding, mln

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  7.82
  10.80
  10.22
  9.70
  9.23
  8.81
  8.42
  8.08
  7.77
  7.50
  7.25
  7.02
  6.82
  6.64
  6.47
  6.33
  6.19
  6.07
  5.97
  5.87
  5.78
  5.71
  5.63
  5.57
  5.51
  5.46
  5.42
  5.37
  5.34
  5.30
  5.27
Revenue, $m
  1,103
  1,222
  1,347
  1,478
  1,614
  1,756
  1,904
  2,058
  2,218
  2,384
  2,557
  2,737
  2,923
  3,117
  3,319
  3,529
  3,748
  3,975
  4,213
  4,460
  4,718
  4,987
  5,268
  5,561
  5,868
  6,189
  6,524
  6,875
  7,241
  7,626
  8,028
Variable operating expenses, $m
 
  717
  790
  867
  947
  1,030
  1,117
  1,207
  1,300
  1,398
  1,499
  1,603
  1,712
  1,826
  1,944
  2,067
  2,195
  2,328
  2,467
  2,612
  2,763
  2,921
  3,085
  3,257
  3,437
  3,624
  3,821
  4,026
  4,241
  4,466
  4,701
Fixed operating expenses, $m
 
  165
  169
  173
  178
  182
  187
  191
  196
  201
  206
  211
  217
  222
  227
  233
  239
  245
  251
  257
  264
  270
  277
  284
  291
  298
  306
  314
  321
  329
  338
Total operating expenses, $m
  805
  882
  959
  1,040
  1,125
  1,212
  1,304
  1,398
  1,496
  1,599
  1,705
  1,814
  1,929
  2,048
  2,171
  2,300
  2,434
  2,573
  2,718
  2,869
  3,027
  3,191
  3,362
  3,541
  3,728
  3,922
  4,127
  4,340
  4,562
  4,795
  5,039
Operating income, $m
  298
  340
  388
  437
  490
  544
  601
  660
  721
  785
  852
  923
  995
  1,070
  1,148
  1,229
  1,314
  1,402
  1,494
  1,591
  1,691
  1,796
  1,906
  2,020
  2,140
  2,266
  2,397
  2,535
  2,679
  2,830
  2,989
EBITDA, $m
  748
  839
  937
  1,040
  1,148
  1,260
  1,377
  1,499
  1,626
  1,757
  1,894
  2,037
  2,185
  2,339
  2,499
  2,666
  2,839
  3,020
  3,209
  3,406
  3,611
  3,826
  4,050
  4,284
  4,529
  4,785
  5,053
  5,333
  5,626
  5,934
  6,256
Interest expense (income), $m
  214
  234
  261
  290
  320
  352
  385
  419
  455
  492
  530
  570
  612
  655
  700
  746
  795
  846
  898
  953
  1,011
  1,070
  1,132
  1,198
  1,265
  1,336
  1,411
  1,488
  1,569
  1,654
  1,743
Earnings before tax, $m
  320
  106
  126
  147
  169
  192
  216
  241
  267
  294
  322
  353
  383
  415
  448
  483
  519
  557
  596
  637
  681
  726
  773
  823
  875
  929
  987
  1,047
  1,110
  1,176
  1,245
Tax expense, $m
  4
  29
  34
  40
  46
  52
  58
  65
  72
  79
  87
  95
  103
  112
  121
  130
  140
  150
  161
  172
  184
  196
  209
  222
  236
  251
  266
  283
  300
  318
  336
Net income, $m
  316
  77
  92
  108
  124
  140
  158
  176
  195
  214
  235
  257
  280
  303
  327
  352
  379
  406
  435
  465
  497
  530
  564
  601
  639
  678
  720
  764
  810
  858
  909

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  9
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  13,153
  14,549
  16,036
  17,591
  19,215
  20,906
  22,668
  24,500
  26,405
  28,384
  30,441
  32,579
  34,801
  37,111
  39,513
  42,013
  44,616
  47,326
  50,150
  53,094
  56,165
  59,369
  62,714
  66,208
  69,859
  73,675
  77,666
  81,840
  86,208
  90,780
  95,567
Adjusted assets (=assets-cash), $m
  13,144
  14,549
  16,036
  17,591
  19,215
  20,906
  22,668
  24,500
  26,405
  28,384
  30,441
  32,579
  34,801
  37,111
  39,513
  42,013
  44,616
  47,326
  50,150
  53,094
  56,165
  59,369
  62,714
  66,208
  69,859
  73,675
  77,666
  81,840
  86,208
  90,780
  95,567
Revenue / Adjusted assets
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
  0.084
Average production assets, $m
  12,301
  13,629
  15,022
  16,479
  18,000
  19,584
  21,234
  22,951
  24,735
  26,589
  28,516
  30,519
  32,600
  34,764
  37,015
  39,357
  41,794
  44,333
  46,979
  49,737
  52,613
  55,615
  58,749
  62,022
  65,442
  69,016
  72,755
  76,665
  80,757
  85,040
  89,524
Working capital, $m
  0
  -10
  -11
  -12
  -13
  -14
  -15
  -16
  -18
  -19
  -20
  -22
  -23
  -25
  -27
  -28
  -30
  -32
  -34
  -36
  -38
  -40
  -42
  -44
  -47
  -50
  -52
  -55
  -58
  -61
  -64
Total debt, $m
  5,845
  6,530
  7,253
  8,008
  8,797
  9,620
  10,476
  11,366
  12,292
  13,254
  14,253
  15,292
  16,372
  17,495
  18,662
  19,877
  21,142
  22,459
  23,832
  25,263
  26,755
  28,312
  29,938
  31,636
  33,410
  35,265
  37,204
  39,233
  41,356
  43,578
  45,905
Total liabilities, $m
  6,386
  7,071
  7,794
  8,549
  9,338
  10,161
  11,017
  11,907
  12,833
  13,795
  14,794
  15,833
  16,913
  18,036
  19,203
  20,418
  21,683
  23,000
  24,373
  25,804
  27,296
  28,853
  30,479
  32,177
  33,951
  35,806
  37,745
  39,774
  41,897
  44,119
  46,446
Total equity, $m
  6,767
  7,478
  8,243
  9,042
  9,876
  10,746
  11,651
  12,593
  13,572
  14,589
  15,647
  16,745
  17,887
  19,075
  20,310
  21,595
  22,932
  24,326
  25,777
  27,290
  28,869
  30,516
  32,235
  34,031
  35,907
  37,869
  39,920
  42,066
  44,311
  46,661
  49,121
Total liabilities and equity, $m
  13,153
  14,549
  16,037
  17,591
  19,214
  20,907
  22,668
  24,500
  26,405
  28,384
  30,441
  32,578
  34,800
  37,111
  39,513
  42,013
  44,615
  47,326
  50,150
  53,094
  56,165
  59,369
  62,714
  66,208
  69,858
  73,675
  77,665
  81,840
  86,208
  90,780
  95,567
Debt-to-equity ratio
  0.864
  0.870
  0.880
  0.890
  0.890
  0.900
  0.900
  0.900
  0.910
  0.910
  0.910
  0.910
  0.920
  0.920
  0.920
  0.920
  0.920
  0.920
  0.920
  0.930
  0.930
  0.930
  0.930
  0.930
  0.930
  0.930
  0.930
  0.930
  0.930
  0.930
  0.930
Adjusted equity ratio
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514
  0.514

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  316
  77
  92
  108
  124
  140
  158
  176
  195
  214
  235
  257
  280
  303
  327
  352
  379
  406
  435
  465
  497
  530
  564
  601
  639
  678
  720
  764
  810
  858
  909
Depreciation, amort., depletion, $m
  450
  499
  550
  603
  658
  716
  776
  839
  904
  972
  1,042
  1,114
  1,190
  1,269
  1,351
  1,436
  1,525
  1,618
  1,715
  1,815
  1,920
  2,030
  2,144
  2,264
  2,388
  2,519
  2,655
  2,798
  2,947
  3,104
  3,267
Funds from operations, $m
  837
  576
  642
  710
  782
  857
  934
  1,015
  1,099
  1,186
  1,277
  1,371
  1,469
  1,572
  1,678
  1,789
  1,904
  2,024
  2,150
  2,280
  2,417
  2,560
  2,709
  2,864
  3,027
  3,197
  3,376
  3,562
  3,757
  3,962
  4,177
Change in working capital, $m
  33
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -3
  -3
  -3
  -3
  -3
  -3
Cash from operations, $m
  804
  577
  643
  711
  783
  858
  935
  1,016
  1,100
  1,188
  1,279
  1,373
  1,471
  1,573
  1,680
  1,790
  1,906
  2,026
  2,152
  2,282
  2,419
  2,562
  2,711
  2,867
  3,029
  3,200
  3,378
  3,565
  3,760
  3,965
  4,180
Maintenance CAPEX, $m
  0
  -449
  -497
  -548
  -601
  -657
  -715
  -775
  -838
  -903
  -970
  -1,041
  -1,114
  -1,190
  -1,269
  -1,351
  -1,436
  -1,525
  -1,618
  -1,715
  -1,815
  -1,920
  -2,030
  -2,144
  -2,264
  -2,388
  -2,519
  -2,655
  -2,798
  -2,947
  -3,104
New CAPEX, $m
  -1,812
  -1,328
  -1,393
  -1,457
  -1,521
  -1,585
  -1,650
  -1,716
  -1,784
  -1,854
  -1,927
  -2,002
  -2,081
  -2,164
  -2,251
  -2,342
  -2,438
  -2,539
  -2,645
  -2,758
  -2,877
  -3,002
  -3,134
  -3,273
  -3,420
  -3,575
  -3,738
  -3,910
  -4,092
  -4,283
  -4,484
Cash from investing activities, $m
  -1,701
  -1,777
  -1,890
  -2,005
  -2,122
  -2,242
  -2,365
  -2,491
  -2,622
  -2,757
  -2,897
  -3,043
  -3,195
  -3,354
  -3,520
  -3,693
  -3,874
  -4,064
  -4,263
  -4,473
  -4,692
  -4,922
  -5,164
  -5,417
  -5,684
  -5,963
  -6,257
  -6,565
  -6,890
  -7,230
  -7,588
Free cash flow, $m
  -897
  -1,200
  -1,247
  -1,294
  -1,339
  -1,384
  -1,429
  -1,475
  -1,522
  -1,569
  -1,619
  -1,671
  -1,724
  -1,781
  -1,840
  -1,902
  -1,968
  -2,038
  -2,112
  -2,190
  -2,273
  -2,360
  -2,453
  -2,551
  -2,654
  -2,763
  -2,879
  -3,001
  -3,129
  -3,265
  -3,408
Issuance/(repayment) of debt, $m
  977
  685
  723
  756
  789
  822
  856
  890
  926
  962
  1,000
  1,039
  1,080
  1,123
  1,168
  1,215
  1,265
  1,317
  1,372
  1,431
  1,492
  1,557
  1,626
  1,698
  1,774
  1,855
  1,939
  2,029
  2,123
  2,222
  2,326
Issuance/(repurchase) of shares, $m
  375
  643
  672
  692
  711
  729
  748
  766
  784
  803
  822
  841
  862
  885
  908
  933
  959
  987
  1,016
  1,048
  1,082
  1,117
  1,155
  1,195
  1,238
  1,283
  1,331
  1,381
  1,435
  1,492
  1,551
Cash from financing (excl. dividends), $m  
  1,504
  1,328
  1,395
  1,448
  1,500
  1,551
  1,604
  1,656
  1,710
  1,765
  1,822
  1,880
  1,942
  2,008
  2,076
  2,148
  2,224
  2,304
  2,388
  2,479
  2,574
  2,674
  2,781
  2,893
  3,012
  3,138
  3,270
  3,410
  3,558
  3,714
  3,877
Total cash flow (excl. dividends), $m
  607
  128
  147
  154
  161
  167
  174
  181
  188
  196
  203
  210
  218
  227
  236
  245
  255
  266
  277
  289
  301
  314
  328
  343
  358
  374
  391
  409
  428
  448
  470
Retained Cash Flow (-), $m
  -235
  -720
  -764
  -799
  -834
  -870
  -905
  -942
  -979
  -1,017
  -1,057
  -1,099
  -1,142
  -1,187
  -1,235
  -1,285
  -1,338
  -1,393
  -1,452
  -1,513
  -1,578
  -1,647
  -1,719
  -1,796
  -1,876
  -1,961
  -2,051
  -2,146
  -2,245
  -2,350
  -2,461
Prev. year cash balance distribution, $m
 
  9
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  -583
  -617
  -645
  -674
  -702
  -731
  -760
  -791
  -822
  -854
  -889
  -924
  -961
  -999
  -1,040
  -1,082
  -1,127
  -1,175
  -1,224
  -1,277
  -1,333
  -1,391
  -1,453
  -1,518
  -1,587
  -1,660
  -1,736
  -1,817
  -1,902
  -1,991
Discount rate, %
 
  8.20
  8.61
  9.04
  9.49
  9.97
  10.47
  10.99
  11.54
  12.12
  12.72
  13.36
  14.02
  14.73
  15.46
  16.24
  17.05
  17.90
  18.79
  19.73
  20.72
  21.76
  22.84
  23.99
  25.19
  26.45
  27.77
  29.16
  30.61
  32.15
  33.75
PV of cash for distribution, $m
 
  -539
  -523
  -498
  -469
  -437
  -402
  -367
  -330
  -294
  -258
  -224
  -191
  -161
  -134
  -109
  -87
  -69
  -53
  -40
  -30
  -21
  -15
  -10
  -7
  -4
  -3
  -2
  -1
  -1
  0
Current shareholders' claim on cash, %
  100
  95.5
  91.4
  87.8
  84.5
  81.5
  78.8
  76.3
  74.0
  71.9
  70.0
  68.2
  66.5
  64.9
  63.4
  62.0
  60.6
  59.4
  58.2
  57.0
  55.9
  54.9
  53.9
  52.9
  51.9
  51.0
  50.2
  49.3
  48.5
  47.7
  46.9

Realty Income Corporation is a real estate investment trust (REIT). The Company is engaged in in-house acquisition, portfolio management, asset management, credit research, real estate research, legal, finance and accounting, information technology and capital markets capabilities. As of December 31, 2016, the Company owned a diversified portfolio of 4,944 properties located in 49 states and Puerto Rico, with over 83.0 million square feet of leasable space leased to 248 different commercial tenants doing business in 47 separate industries. As of December 31, 2016, of the 4,944 properties in the portfolio, 4,920, or 99.5%, were single-tenant properties, and the remaining were multi-tenant properties. As of December 31, 2016, of the 4,920 single-tenant properties, 4,836 were leased with a weighted average remaining lease term (excluding rights to extend a lease at the option of the tenant) of approximately 9.8 years.

FINANCIAL RATIOS  of  Realty Income (O)

Valuation Ratios
P/E Ratio 39.8
Price to Sales 11.4
Price to Book 1.9
Price to Tangible Book
Price to Cash Flow 15.7
Price to Free Cash Flow -12.5
Growth Rates
Sales Growth Rate 7.8%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 41.8%
Cap. Spend. - 3 Yr. Gr. Rate 4.7%
Financial Strength
Quick Ratio NaN
Current Ratio NaN
LT Debt to Equity 86.4%
Total Debt to Equity 86.4%
Interest Coverage 2
Management Effectiveness
Return On Assets 4.2%
Ret/ On Assets - 3 Yr. Avg. 4.4%
Return On Total Capital 2.6%
Ret/ On T. Cap. - 3 Yr. Avg. 2.6%
Return On Equity 4.8%
Return On Equity - 3 Yr. Avg. 4.8%
Asset Turnover 0.1
Profitability Ratios
Gross Margin 94.3%
Gross Margin - 3 Yr. Avg. 94.4%
EBITDA Margin 89.2%
EBITDA Margin - 3 Yr. Avg. 90.5%
Operating Margin 27%
Oper. Margin - 3 Yr. Avg. 26%
Pre-Tax Margin 29%
Pre-Tax Margin - 3 Yr. Avg. 28.8%
Net Profit Margin 28.6%
Net Profit Margin - 3 Yr. Avg. 28.5%
Effective Tax Rate 1.3%
Eff/ Tax Rate - 3 Yr. Avg. 1.3%
Payout Ratio 201.9%

O stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the O stock intrinsic value calculation we used $1103 million for the last fiscal year's total revenue generated by Realty Income. The default revenue input number comes from 2016 income statement of Realty Income. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our O stock valuation model: a) initial revenue growth rate of 10.8% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 8.2%, whose default value for O is calculated based on our internal credit rating of Realty Income, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Realty Income.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of O stock the variable cost ratio is equal to 58.7%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $161 million in the base year in the intrinsic value calculation for O stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 4% for Realty Income.

Corporate tax rate of 27% is the nominal tax rate for Realty Income. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the O stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for O are equal to 1115.2%.

Life of production assets of 27.4 years is the average useful life of capital assets used in Realty Income operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for O is equal to -0.8%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $6767 million for Realty Income - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 282.357 million for Realty Income is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Realty Income at the current share price and the inputted number of shares is $13.7 billion.

RELATED COMPANIES Price Int.Val. Rating
NNN National Retai 37.06 6.44  str.sell
SKT Tanger Factory 21.93 3.86  str.sell
WRE Washington Rea 25.88 3.32  str.sell
DLTR Dollar Tree 105.69 75.79  sell
RGC Regal Entertai 22.96 1.24  str.sell
CVS CVS Health 68.76 160.77  str.buy
WMT Wal-Mart Store 91.52 78.70  sell
SFS Smart&Final St 8.05 13.04  str.buy
RAD Rite Aid 2.02 2.82  buy
DG Dollar General 95.27 100.68  hold

COMPANY NEWS

▶ Realty Income Corporation to Host Earnings Call   [Feb-22-18 10:35AM  ACCESSWIRE]
▶ 5 Stocks I'll Hold Forever   [07:42AM  Motley Fool]
▶ Realty Income Corp (O) F2017 AFFO Per Share Increased 6.3%   [Feb-21-18 09:54PM  InvestorPlace]
▶ Realty Income Corp. reports 4Q results   [04:22PM  Associated Press]
▶ How to Pick REITs with 160% Upside as Rates Rise   [03:56AM  Harvest Exchange]
▶ 3 Embarrasingly Cheap Dividend Stocks   [Feb-19-18 07:03AM  Motley Fool]
▶ 5 High-Quality REITs Yielding Over 5%   [Feb-12-18 07:00AM  Forbes]
▶ Top 5 Monthly Dividend Stocks for 2018   [Feb-06-18 11:22AM  Investopedia]
▶ Finding Fortress REITs To Buy   [07:00AM  Forbes]
▶ 9 Dividend Increases Expected In March   [Feb-02-18 08:46AM  Forbes]
▶ 3 Top Dividend Stocks With Yields Over 4%   [Jan-31-18 08:03AM  Motley Fool]
▶ These 3 Stocks Just Raised Their Dividends   [Jan-23-18 08:17AM  Motley Fool]
▶ 3 Dividend Stocks to Buy for 2018   [07:24AM  Motley Fool]
▶ Realty Income Announces Dividend Increase Of 4%   [Jan-16-18 07:10PM  PR Newswire]
▶ Analysts Views of American Tower   [Jan-15-18 09:01AM  Market Realist]
▶ Put REITs In Retirement   [07:00AM  Forbes]
▶ American Towers Disciplined Capital Allocation   [Jan-12-18 10:32AM  Market Realist]
▶ American Towers Strong Hold in the International Market   [Jan-11-18 03:00PM  Market Realist]
▶ 3 Stocks That Pay You Each Month   [Jan-08-18 09:41AM  Motley Fool]
▶ REIT Forecast For 2018: Building Boom   [Dec-31-17 02:09PM  Forbes]
▶ 1 Stock I Refuse to Sell   [Dec-28-17 07:06AM  Motley Fool]
▶ All I Want For Christmas Are A Few Good REITs   [Dec-24-17 11:37AM  Forbes]
▶ 7 Dividend Stocks That Are Perfect for Retirement   [Dec-21-17 08:15AM  InvestorPlace]
▶ 3 REITs to Buy for 2018   [Dec-17-17 08:07AM  Motley Fool]
▶ 3 Top Stocks to Buy in December   [Dec-07-17 10:33AM  Motley Fool]
▶ Kiplinger's Favorite High-Yield Dividend Stocks   [Nov-16-17 01:30PM  Kiplinger]
▶ 3 Top REITs to Buy Now   [07:52AM  Motley Fool]
▶ 3 Dividend Stocks Perfect for Retirement   [Nov-11-17 10:38AM  Motley Fool]
▶ Top 5 Monthly Dividend Stocks for 2017   [Nov-08-17 11:55AM  Investopedia]
▶ 3 Stocks for Warren Buffett Fans   [06:00AM  Motley Fool]
▶ The housing market isnt experiencing a Trump bump   [Nov-01-17 11:52AM  Yahoo Finance]
▶ Realty Income Corp. reports 3Q results   [Oct-25-17 04:37PM  Associated Press]
▶ Why This REIT Stock Is a Dividend Investor's Dream   [Oct-22-17 11:42AM  Motley Fool]
▶ 10 Ideas for Generating Monthly Dividends   [Oct-12-17 04:44PM  TheStreet.com]
Financial statements of O
Follow us on:   twitter   twitter   twitter   twitter

ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.