Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Terreno Realty Corp
Bear Case (25th pct.)
-27.1% vs price
Base Case (Median)
-11.3% vs price
Bull Case (75th pct.)
1.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $68.14 | 5.6% | High (40%) |
| PE Comparable | $57.30 | -11.2% | Medium (25%) |
| Growth Trajectory DCF | $90.03 | 39.5% | Medium (20%) |
| Graham Number | $57.22 | -11.3% | Low (10%) |
| EV/EBITDA | $43.70 | -32.3% | Medium (20%) |
| EV/FCF | $26.19 | -59.4% | Medium (20%) |
Based on 6 out of 7 methods, TRNO appears fairly valued at the current price of $64.54. The base case fair value of $57.26 implies 11.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.