GETTY REALTY CORP /MD/ (GTY)
Real Estate · Real Estate · $2.0B
Intrinsic Value (Consensus)
$23.89
Current Price
$33.29
Margin of Safety
-28.2%
28.2% Above Intrinsic Value
Value: $24
Price: $33
Valuation Model Estimates
Current Price: $33.29
DCF (Discounted Cash Flow)
$35.05
Graham Number
$23.21
Earnings Power Value
$13.11
Relative Value (P/E)
$27.00
Dividend Discount Model
$21.09
Consensus Value
$23.89
Model Assumptions
Discount Rate
10.3%
Growth Rate
8.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
56
Profitability
15/25
Strength
19/25
Valuation
9/25
Growth
13/25
Key Financials
- EPS (TTM)
- $1.35
- EPS (Forward)
- $1.46
- Book Value
- $17.73
- P/E Ratio
- 20.0
- Forward P/E
- 18.5
- PEG Ratio
- —
- ROE
- 7.4%
- Debt/Equity
- 93%
- Revenue Growth
- 9.0%
- Earnings Growth
- 8.0%
- Dividend Yield
- 1.8%
- Beta
- 1.00
Similar Stocks (Real Estate)
ADAMAdamas Trust, Inc.
$75.49+300%
AGNCAGNC Investment Corp...
$59.20+300%
AIVApartment Investment...
$74.48+300%
ACREAres Commercial Real...
$17.41+276%
ACRACRES Commercial Rea...
$62.12+274%
Data last updated: 2026-06-16
Source: Yahoo Finance