GTY
Getty Realty Corp
Price:  
27.24 
USD
Volume:  
393,000.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GTY Intrinsic Value

16.10 %
Upside

What is the intrinsic value of GTY?

As of 2025-07-11, the Intrinsic Value of Getty Realty Corp (GTY) is 31.62 USD. This GTY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.24 USD, the upside of Getty Realty Corp is 16.10%.

The range of the Intrinsic Value is 11.82 - 175.08 USD

Is GTY undervalued or overvalued?

Based on its market price of 27.24 USD and our intrinsic valuation, Getty Realty Corp (GTY) is undervalued by 16.10%.

27.24 USD
Stock Price
31.62 USD
Intrinsic Value
Intrinsic Value Details

GTY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.82 - 175.08 31.62 16.1%
DCF (Growth 10y) 17.06 - 196.46 38.94 42.9%
DCF (EBITDA 5y) 65.72 - 74.63 70.39 158.4%
DCF (EBITDA 10y) 69.50 - 87.41 78.34 187.6%
Fair Value 14.55 - 14.55 14.55 -46.60%
P/E 21.76 - 31.37 26.61 -2.3%
EV/EBITDA 26.51 - 57.82 39.09 43.5%
EPV (30.50) - (35.65) (33.08) -221.4%
DDM - Stable 14.11 - 56.26 35.19 29.2%
DDM - Multi 18.54 - 49.62 26.15 -4.0%

GTY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,510.19
Beta 0.09
Outstanding shares (mil) 55.44
Enterprise Value (mil) 2,409.95
Market risk premium 4.60%
Cost of Equity 8.09%
Cost of Debt 5.76%
WACC 6.67%