Is GTY undervalued or overvalued?
As of 2025-03-24, the Intrinsic Value of Getty Realty Corp (GTY) is 38.57 USD. This GTY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.53 USD, the upside of Getty Realty Corp is 26.30%. This means that GTY is undervalued by 26.30%.
The range of the Intrinsic Value is 15.97 - 196.63 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.97 - 196.63 | 38.57 | 26.3% |
| DCF (Growth 10y) | 16.39 - 179.54 | 36.94 | 21.0% |
| DCF (EBITDA 5y) | 59.99 - 71.05 | 64.90 | 112.6% |
| DCF (EBITDA 10y) | 56.95 - 74.23 | 64.70 | 111.9% |
| Fair Value | 15.07 - 15.07 | 15.07 | -50.65% |
| P/E | 18.11 - 28.62 | 24.51 | -19.7% |
| EV/EBITDA | 25.00 - 57.41 | 37.85 | 24.0% |
| EPV | (30.87) - (35.82) | (33.35) | -209.2% |
| DDM - Stable | 15.35 - 61.35 | 38.35 | 25.6% |
| DDM - Multi | 17.73 - 47.21 | 24.94 | -18.3% |
| Market Cap (mil) | 1,680.07 |
| Beta | 0.27 |
| Outstanding shares (mil) | 55.03 |
| Enterprise Value (mil) | 2,575.87 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.89% |
| Cost of Debt | 5.76% |
| WACC | 6.61% |