As of 2025-07-20, the Intrinsic Value of Getty Realty Corp (GTY) is 31.80 USD. This GTY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.79 USD, the upside of Getty Realty Corp is 18.70%.
The range of the Intrinsic Value is 11.92 - 176.25 USD
Based on its market price of 26.79 USD and our intrinsic valuation, Getty Realty Corp (GTY) is undervalued by 18.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.92 - 176.25 | 31.80 | 18.7% |
| DCF (Growth 10y) | 17.18 - 197.76 | 39.15 | 46.1% |
| DCF (EBITDA 5y) | 64.76 - 74.52 | 69.25 | 158.5% |
| DCF (EBITDA 10y) | 68.63 - 87.32 | 77.22 | 188.2% |
| Fair Value | 14.55 - 14.55 | 14.55 | -45.70% |
| P/E | 21.60 - 31.70 | 26.41 | -1.4% |
| EV/EBITDA | 25.95 - 57.82 | 38.78 | 44.8% |
| EPV | (30.53) - (35.67) | (33.10) | -223.5% |
| DDM - Stable | 14.02 - 54.83 | 34.42 | 28.5% |
| DDM - Multi | 18.43 - 48.41 | 25.88 | -3.4% |
| Market Cap (mil) | 1,485.24 |
| Beta | 0.08 |
| Outstanding shares (mil) | 55.44 |
| Enterprise Value (mil) | 2,385.00 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.14% |
| Cost of Debt | 5.76% |
| WACC | 6.66% |