Tejon Ranch Co.

Tejon Ranch Co.

TRCยทNYSE

$18.88

-1.1%
IndustrialsConglomerates

Tejon Ranch Co., together with its subsidiaries, operates as a diversified real estate development and agribusiness company. It operates through five segments: Commercial/Industrial Real Estate Development, Resort/Residential Real Estate Development, Mineral Resources, Farming, and Ranch Operations. The Commercial/Industrial Real Estate Development segment engages in the planning and permitting of land for development; construction of infrastructure projects, pre-leased buildings, and buildings to be leased or sold; and sale of land to third parties for their own development. It is also involved in the activities related to communications leases, and landscape maintenance. This segment leases land to two auto service stations with convenience stores, 13 fast-food operations, a motel, an antique shop, and a post office; various microwave repeater locations, radio and cellular transmitter sites, and fiber optic cable routes; and 32 acres of land for an electric power plant. The Resort/Residential Real Estate Development segment engages in land entitlement, planning, pre-construction engineering, stewardship, and conservation activities. The Mineral Resources segment includes oil and gas royalties, rock and aggregate royalties, and royalties from a cement operation leased to National Cement Company of California, Inc.; and the management of water assets and infrastructure projects. The Farming segment farms permanent crops, such as wine grapes in 1,036 acres, almonds in 2,262 acres, and pistachios in 1,053 acres. It also manages the farming of alfalfa and forage mix on 626 acres in the Antelope Valley; and leases 720 acres of land for growing vegetables, as well as almonds. The Ranch Operations segment provides game management and ancillary land services comprising grazing leases and filming, as well as various guided hunts. Tejon Ranch Co. was founded in 1843 and is based in Lebec, California.

At a Glance

Live Snapshot
Market Cap$509.84M
EPS0.0028
P/E Ratio6742.86
Earnings Date08/06/2026
Tejon Ranch Co.

Tejon Ranch Co. Fair Value Envelope

TRC ยท NYSE

Our analysis suggests that TRC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $18.88, this represents a potential HIDDEN relative to our calculated worth for Tejon Ranch Co..

Intrinsic Value
Current Price: $18.88

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-$27.0M
+ Cash & Equivalents$9.5M
Firm Value-$17.5M
- Debt$93.9M
Equity Value-$111.5M
/ Shares Outstanding26,893,955B
DCF Value-$4
OVERVALUED BY 122%

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
$5.5M
$4.9M
$4.4M
$4.0M
$3.6M
$3.2M
$2.9M
$2.6M
$2.3M
$2.1M
Maintenance CapEx
-$11.4M
-$10.2M
-$9.2M
-$8.2M
-$7.4M
-$6.6M
-$6.0M
-$5.3M
-$4.8M
-$4.3M
Owner Earnings
-$5.8M
-$5.2M
-$4.7M
-$4.2M
-$3.8M
-$3.4M
-$3.1M
-$2.8M
-$2.5M
-$2.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$5.4M
-$4.5M
-$3.7M
-$3.1M
-$2.6M
-$2.2M
-$1.8M
-$1.5M
-$1.2M
-$1.0M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.