GTY - NYSE

Getty Realty Corp.

Getty Realty Corp.

GTYยทNYSE

$32.08

-0.093%
Real EstateREIT - Retail

Getty Realty Corp. is the leading publicly traded real estate investment trust in the United States specializing in the ownership, leasing and financing of convenience store and gasoline station properties. As of September 30, 2020, the Company owned 896 properties and leased 58 properties from third-party landlords in 35 states across the United States and Washington, D.C.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$1.94B
EPS1.3500
P/E Ratio23.76
Earnings Date07/22/2026
Getty Realty Corp.

Getty Realty Corp. Fair Value Envelope

GTY ยท NYSE

Our analysis suggests that GTY has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $32.08, this represents a potential HIDDEN relative to our calculated worth for Getty Realty Corp..

HIDDEN
Intrinsic Value
Current Price: $32.08

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1.6B
+ Cash & Equivalents$12.8M
Firm Value$1.6B
- Debt$1.1B
Equity Value$550.5M
/ Shares Outstanding55,577,062B
DCF Value$10
OVERVALUED BY 69%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$124.9M
$122.4M
$119.9M
$117.5M
$115.1M
$112.8M
$110.5M
$108.3M
$106.1M
$104.0M
Maintenance CapEx
-$84.1K
-$82.4K
-$80.7K
-$79.1K
-$77.5K
-$75.9K
-$74.4K
-$72.9K
-$71.5K
-$70.0K
Owner Earnings
$124.8M
$122.3M
$119.8M
$117.4M
$115.0M
$112.7M
$110.5M
$108.2M
$106.1M
$103.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$115.6M
$104.8M
$95.1M
$86.3M
$78.3M
$71.0M
$64.5M
$58.5M
$53.1M
$48.1M
Terminal Value represents 51.4% of Enterprise Value

Related Guides

Blog Categories

Continue your GTY research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.