DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Terreno Realty Corporation (TRNO)

Real Estate | REIT - Industrial

Today's Price

$66.44

Today's Fair Value

$84.15 +26.66%

Margin of Safety

+21.05%

Projected Value (5Y)

$135.52 +103.97%

Dividends Paid (5Y)

$14.17

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 18.87% | CAGR (5y): 21.09%

Diluted Shares Growth Rate

Regression: 9.03% | CAGR (5y): 8.54%

Dividend Growth Rate

Regression: 12.25% | CAGR (5y): 11.97%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.81x)

Discount Rate