As of 2024-12-12, the Intrinsic Value of Terreno Realty Corp (TRNO) is 47.75 USD. This TRNO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.14 USD, the upside of Terreno Realty Corp is -24.40%.

The range of the Intrinsic Value is 28.43 - 135.58 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	28.43 - 135.58	47.75	-24.4%
DCF (Growth 10y)	35.34 - 154.95	57.04	-9.7%
DCF (EBITDA 5y)	46.85 - 56.96	51.48	-18.5%
DCF (EBITDA 10y)	52.98 - 69.42	60.42	-4.3%
Fair Value	41.60 - 41.60	41.60	-34.12%
P/E	34.31 - 50.10	41.77	-33.9%
EV/EBITDA	20.63 - 40.46	30.83	-51.2%
EPV	7.33 - 11.36	9.35	-85.2%
DDM - Stable	19.74 - 94.55	57.15	-9.5%
DDM - Multi	24.25 - 82.22	36.55	-42.1%