investorscraft@gmail.com

Intrinsic ValueGetty Realty Corp. (GTY)

Previous Close$29.86
Intrinsic Value
Upside potential
Previous Close
$29.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Getty Realty Corp. is a specialized real estate investment trust (REIT) focused on owning, leasing, and financing convenience store and automotive service properties across the United States. The company operates in a highly defensive segment of commercial real estate, with long-term triple-net leases that provide stable, recurring rental income. Its tenants are primarily well-established convenience store operators and automotive service providers, ensuring low tenant turnover and reliable cash flows. Getty Realty’s portfolio is geographically diversified, mitigating regional economic risks while benefiting from the essential nature of its tenants’ businesses. The REIT’s market position is strengthened by its disciplined acquisition strategy, targeting high-quality properties in prime locations with strong demographics. By maintaining a conservative leverage profile and focusing on accretive investments, Getty Realty has carved out a niche as a reliable income generator in the net-lease REIT sector. Its emphasis on convenience and automotive retail real estate differentiates it from broader retail REITs, offering investors exposure to a resilient and necessity-driven asset class.

Revenue Profitability And Efficiency

Getty Realty reported revenue of $203.4 million for the period, supported by its portfolio of triple-net leased properties. Net income stood at $71.1 million, translating to diluted EPS of $1.35, reflecting efficient cost management and stable rental income. Operating cash flow of $130.5 million underscores the company’s ability to convert revenue into cash, while minimal capital expenditures (-$0.9 million) highlight its capital-light business model.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its high-margin lease income, with minimal operational overhead due to the triple-net lease structure. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to revenue, allowing for consistent dividend payments and strategic reinvestment. The low capex requirements further enhance free cash flow generation.

Balance Sheet And Financial Health

Getty Realty maintains a balanced financial position, with $9.5 million in cash and equivalents and total debt of $918.9 million. The debt level is manageable given the stable cash flows from its lease portfolio. The company’s conservative leverage and focus on long-term, creditworthy tenants support its financial stability and ability to meet obligations.

Growth Trends And Dividend Policy

Growth is primarily driven by accretive property acquisitions and lease escalations. The company has a consistent dividend policy, with an annual dividend of $1.84 per share, reflecting its commitment to returning capital to shareholders. The payout is well-covered by operating cash flow, indicating sustainability.

Valuation And Market Expectations

The market values Getty Realty for its stable income stream and defensive portfolio. Current valuation metrics reflect investor confidence in its ability to maintain steady growth and dividend payouts, supported by its niche focus and disciplined capital allocation.

Strategic Advantages And Outlook

Getty Realty’s strategic advantages include its focus on essential retail properties, long-term leases, and a conservative balance sheet. The outlook remains positive, with opportunities for portfolio expansion and sustained cash flow growth. The company is well-positioned to navigate economic cycles due to the necessity-driven nature of its tenants.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount