Company Description: Realty Income Corporation is an equity real estate investment trust that owns commercial retail real estate properties in the United States.
Fair Value: In calculating fair value, I consider the NPV MMA Differential Fair Value along with these four calculations of fair value, see page 2 of the linked PDF for a detailed description:
Avg. High Yield Price
20-Year DCF Price
Avg. P/E Price
O is trading at a premium to all four valuations above. The stock is trading at a 49.2% premium to its calculated fair value of $30.04. O did not earn any Stars in this section.
Dividend Analytical Data: In this section there are three possible Stars and three key metrics, see page 2 of the linked PDF for a detailed description:
Free Cash Flow Payout
Debt To Total Capital
Dividend Growth Rate
Years of Div. Growth
Rolling 4-yr Div. > 15%
O earned two Stars in this section for 2.) and 3.) above. The stock earned a Star as a result of its most recent Debt to Total Capital being less than 45%. O earned a Star for having an acceptable score in at least two of the four Key Metrics measured. The company has paid a cash dividend to shareholders every year since 1994 and has increased its dividend payments for 19 consecutive years.
Dividend Income vs. MMA: Why would you assume the equity risk and invest in a dividend stock if you could earn a better return in a much less risky money market account (MMA) or Treasury bond? This section compares the earning ability of this stock with a high yield MMA. Two items are considered in this section, see page 2 of the linked PDF for a detailed description:
NPV MMA Diff.
Years to > MMA
O earned a Star in this section for its NPV MMA Diff. of the $1,616. This amount is in excess of the $1,600 target I look for in a stock that has increased dividends as long as O has. The stock's current yield of 4.85% exceeds the 2.71% estimated 20-year average MMA rate.
Memberships and Peers: O is and a member of the Broad Dividend Achievers Index. The company's peer group includes: The DDR Corp. (NYSE:DDR) with a 3.1% yield, National Retail Properties, Inc. (NYSE:NNN) with a 4.4% yield and The Macerich Company (NYSE:MAC) with a 3.7% yield.
Conclusion: O did not earn any Stars in the Fair Value section, earned two Stars in the Dividend Analytical Data section and earned one Star in the Dividend Income vs. MMA section for a total of three Stars. This quantitatively ranks O as a 3-Star Hold stock.
Using my D4L-PreScreen.xls model, I determined the share price would need to increase to $45.03 before O's NPV MMA Differential decreased to the $1,600 minimum that I look for in a stock with 19 years of consecutive dividend increases. At that price the stock would yield 4.8%.
Resetting the D4L-PreScreen.xls model and solving for the dividend growth rate needed to generate the target $500 NPV MMA Differential, the calculated rate is 4.1%. This dividend growth rate is the same as the 4.1% used in this analysis, thus providing no margin of safety. O has a risk rating of 2.00 which classifies it as a Medium risk stock.
O follows a conservative strategy which has led to it being one of the best-positioned REITs with a capacity to make additional acquisitions. The company is well-manged has delivered consistent growth over time. Its current strategy to diversify into non-retail assets could add additional risk.
The company's debt to total capital of 41% is below my acceptable maximum. Its free cash flow payout of 81% is well above my desired level. However, this is actually fairly conservative for a REIT since they are required to payout 90% of their earnings as a dividends. The stock is currently trading at a 49.2% premium to my calculated fair value.
Full Disclosure: At the time of this writing, I was long in O (1.1% of my Dividend Growth Portfolio). See a list of all my dividend growth holdings here.
Disclaimer: Material presented here is for informational purposes only. The above quantitative stock analysis, including the Star rating, is mechanically calculated and is based on historical information. The analysis assumes the stock will perform in the future as it has in the past. This is generally never true. Before buying or selling any stock you should do your own research and reach your own conclusion.