|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34.76 USD | +2.25% |
|
+4.33% | +27.16% |
| 04-24 | Getty Realty's Tenant Base 'Healthy' Despite Higher Energy Prices, RBC Says | MT |
| 04-24 | RBC Lifts Price Target on Getty Realty to $35 From $33, Keeps Sector Perform Rating | MT |
Company Valuation: Getty Realty Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,455 | 1,582 | 1,540 | 1,658 | 1,580 | 2,056 | - | - |
| Change | - | 8.72% | -2.66% | 7.64% | -4.66% | 30.08% | - | - |
| Enterprise Value (EV) 1 | 2,016 | 2,268 | 2,293 | 2,553 | 2,570 | 3,055 | 3,092 | 3,080 |
| Change | - | 12.5% | 1.11% | 11.34% | 0.66% | 18.87% | 1.19% | -0.37% |
| P/E | 23.4x | 18x | 25.4x | 24.1x | 20.3x | 23.3x | 25.3x | 23.1x |
| PBR | 2.01x | 2.08x | 1.65x | 1.72x | 1.53x | 1.8x | 1.79x | 1.8x |
| PEG | - | 0.5x | -0.7x | 2.77x | 2.54x | 2.88x | -3.24x | 2.47x |
| Capitalization / Revenue | 9.46x | 9.65x | 8.53x | 8.34x | 7.2x | 8.61x | 8.04x | 7.09x |
| EV / Revenue | 13.1x | 13.8x | 12.7x | 12.9x | 11.7x | 12.8x | 12.1x | 10.6x |
| EV / EBITDA | 17.8x | 18.4x | 16.6x | 15.6x | 14.2x | 14.8x | 14x | 12.6x |
| EV / EBIT | 26x | 27.2x | 24.7x | 23.6x | 20.8x | 21.9x | 21x | 18x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1.58 | 1.66 | 1.74 | 1.82 | 1.9 | 1.957 | 2.018 | 2.143 |
| Rate of return | 4.92% | 4.9% | 5.95% | 6.04% | 6.94% | 5.76% | 5.94% | 6.3% |
| EPS 2 | 1.37 | 1.88 | 1.15 | 1.25 | 1.35 | 1.459 | 1.345 | 1.471 |
| Distribution rate | 115% | 88.3% | 151% | 146% | 141% | 134% | 150% | 146% |
| Net sales 1 | 153.9 | 163.9 | 180.5 | 198.7 | 219.6 | 238.8 | 255.6 | 289.9 |
| EBITDA 1 | 113.2 | 123.4 | 138.3 | 163.3 | 181.4 | 206.7 | 221.5 | 244.1 |
| EBIT 1 | 77.69 | 83.51 | 93.03 | 108.3 | 123.8 | 139.3 | 147 | 171 |
| Net income 1 | 62.86 | 90.04 | 60.15 | 71.06 | 79.19 | 92.89 | 96.64 | 119.1 |
| Net Debt 1 | 561.1 | 686.3 | 753.4 | 895.8 | 990 | 999.6 | 1,036 | 1,024 |
| Reference price 2 | 32.09 | 33.85 | 29.22 | 30.13 | 27.37 | 34.00 | 34.00 | 34.00 |
| Nbr of stocks (in thousands) | 45,343 | 46,734 | 52,702 | 55,017 | 57,743 | 60,467 | - | - |
| Announcement Date | 23/02/22 | 22/02/23 | 14/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.3x | 12.79x | 14.78x | 5.76% | 2.06B | |
| 34.79x | 15.33x | 19.83x | 4.01% | 72.97B | |
| 30.3x | 11.42x | 16x | 4.19% | 16.89B | |
| 32.38x | 11.86x | 17.86x | 3.81% | 14.58B | |
| 26.41x | 10.23x | 15.04x | 4% | 9.52B | |
| 39.91x | 15.68x | 18.92x | 4.14% | 9.25B | |
| 22.93x | 14.27x | 15.69x | 5.17% | 8.94B | |
| 12.12x | 17.38x | 19.11x | 4.68% | 8.5B | |
| -176.02x | 12.52x | 18.86x | 2.72% | 7.52B | |
| 11.38x | 7.87x | 10.45x | 8.54% | 6.56B | |
| Average | 5.75x | 12.93x | 16.65x | 4.7% | 15.68B | |
| Weighted average by Cap. | 20.73x | 13.87x | 18.11x | 4.27% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GTY Stock
- Valuation Getty Realty Corp.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
