The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$32.12Fair value$76.37Bull$114.88
FairClose
52-week traded range
52W low $55.9452W high $75.08
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Terreno Realty Corporation closed at $65.27, 14.5% below the consensus fair value of $76.37 drawn from 8 valuation models.
Financial DNA score 64/100 — Good. P/E of 16.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$77.61
+18.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$60.48
-7.3%
√(22.5 × EPS × BVPS)
EPS=3.91, BVPS=41.57 · outside Graham range (P/E 16.7, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
$78.20
+19.8%
EPS × 20x (sector P/E)
EPS=3.91, Sector P/E=20x
Peter Lynch (PEG)
$114.88
+76.0%
EPS × Growth% (PEG = 1 is fair)
EPS=3.91, g=29.4%
Dividend Discount (DDM)
$108.91
+66.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.02, r=10%, g=8%
Book Value (P/B)
$32.12
-50.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=41.57, ROE=9.1%, g=6%, r=10%
Reverse DCF
$65.27
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.7% | Historical: 29.4%
Margin of Safety
$54.07
-17.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=72.1, 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.