Terreno Realty Corporation (TRNO) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Terreno Realty Corporation (US:TRNO), trading at 72.33. In 2025, Terreno Realty Corporation generated $476.38 Million in revenue and $208.46 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Terreno Realty Corporation is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 72.33
- Recent Revenue (2025): $476.38 Million
- Free Cash Flow (2025): $208.46 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.