Terreno Realty Corp (TRNO)
Real Estate · Real Estate · $7.0B
Intrinsic Value (Consensus)
$90.15
Current Price
$66.28
Margin of Safety
+36%
36% Below Intrinsic Value
Value: $90
Price: $66
Valuation Model Estimates
Current Price: $66.28
DCF (Discounted Cash Flow)
$102.50
Graham Number
$58.74
Earnings Power Value
$37.96
Relative Value (P/E)
$78.20
Dividend Discount Model
$173.33
Consensus Value
$90.15
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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
A
83
Profitability
15/25
Strength
24/25
Valuation
22/25
Growth
22/25
Financial Health Signals
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $3.91
- EPS (Forward)
- $4.69
- Book Value
- $39.22
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 9.7%
- Debt/Equity
- 23%
- Revenue Growth
- 24.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.7%
- 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