$30.69
Near FV▼ -4.9% against the close used
Model range $4.84 – $102.64
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$4.84Fair value$30.69Bull$102.64
FairClose
52-week traded range
52W low $25.6152W high $36.61
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Getty Realty Corp. closed at $32.27, 5.1% above the consensus fair value of $30.69 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 23.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$26.23
-18.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.6%, r=10%, tg=3%, n=10yr
Graham Number
$23.67
-26.7%
√(22.5 × EPS × BVPS)
EPS=1.35, BVPS=18.44 · outside Graham range (P/E 23.9, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
$27.00
-16.3%
EPS × 20x (sector P/E)
EPS=1.35, Sector P/E=20x
Peter Lynch (PEG)
$11.65
-63.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1.35, g=8.6%
EV/EBITDA
$29.23
-9.4%
(EBITDA × 14.3x − Net Debt) ÷ Shares
EBITDA=188.72M
Dividend Discount (DDM)
$102.64
+218.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.9, r=10%, g=8%
Book Value (P/B)
$4.84
-85.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18.44, ROE=7%, g=6%, r=10%
Reverse DCF
$32.27
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.6% | Historical: 8.6%
Margin of Safety
$19.23
-40.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=25.63, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.