As of 2024-12-13, the Intrinsic Value of Getty Realty Corp (GTY) is
38.98 USD. This GTY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.20 USD, the upside of Getty Realty Corp is
21.10%.
The range of the Intrinsic Value is 14.64 - 430.82 USD
38.98 USD
Intrinsic Value
GTY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.64 - 430.82 |
38.98 |
21.1% |
| DCF (Growth 10y) |
17.12 - 427.50 |
41.24 |
28.1% |
| DCF (EBITDA 5y) |
53.96 - 65.04 |
58.35 |
81.2% |
| DCF (EBITDA 10y) |
57.44 - 75.31 |
64.89 |
101.5% |
| Fair Value |
10.53 - 10.53 |
10.53 |
-67.29% |
| P/E |
19.69 - 33.82 |
27.25 |
-15.4% |
| EV/EBITDA |
24.00 - 39.30 |
30.45 |
-5.4% |
| EPV |
(25.10) - (28.49) |
(26.80) |
-183.2% |
| DDM - Stable |
17.13 - 102.96 |
60.05 |
86.5% |
| DDM - Multi |
19.97 - 81.56 |
30.85 |
-4.2% |
GTY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,771.64 |
| Beta |
0.09 |
| Outstanding shares (mil) |
55.02 |
| Enterprise Value (mil) |
2,602.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.94% |
| Cost of Debt |
5.81% |
| WACC |
6.14% |