Getty Realty Corp (GTY)

Real Estate

Latest Price

$28.00

TTM P/E

16.97

Normalized P/E

19.42

TTM Div Yield

6.95%

Fwd Div Yield

6.95%

Book Value

20.63

P/B Ratio

1.36

Valuation metrics

EPS: $1.35

Book value / share: $17.92

Formula: √(22.5 × EPS × BVPS)

Graham Number

$23.33

17% downside

Base FCF: $105M (median of recent 5yr)

Growth: 8%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$19.63

30% downside

EPS: $1.35

Target P/E: 19×

Formula: EPS × P/E

P/E Fair Value

$25.65

9% downside

83.7% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	10.34M	$344.0M	15.40%	+549.0K	2026-06-30
Vanguard Portfolio Management LLC	5.91M	$197.0M	8.81%	+205.2K	2026-06-30
State Street Corp	4.30M	$145.0M	6.40%	+170.0K	2026-06-30
Kayne Anderson Rudnick Investment Management LLC	3.18M	$106.0M	4.74%	-251.4K	2026-06-30
Vanguard Capital Management LLC	2.66M	$88.0M	3.96%	+285	2026-06-30
Two Sigma Investments, LP	1.75M	$58.0M	2.61%	--	2026-06-30
Geode Capital Management, LLC	1.70M	$56.0M	2.53%	+131.8K	2026-06-30
Cbre Investment Management Listed Real Assets LLC	1.34M	$44.0M	2.00%	-26.0K	2026-06-30
Sixth Street Partners Management Company, L.P.	957.8K	$31.0M	1.43%	--	2026-06-30
Charles Schwab Investment Management Inc	957.8K	$31.0M	1.43%	+70.5K	2026-06-30