Terreno Realty Corp (TRNO)
Real Estate · Real Estate · $8.3B
Intrinsic Value (Consensus)
$90.15
Current Price
$78.20
Margin of Safety
+15.3%
15.3% Below Intrinsic Value
Value: $90
Price: $78
Valuation Model Estimates
Current Price: $78.20
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance