Skip to content

Getty Realty Corp. (GTY) — WACC Analysis

WACC Breakdown

Getty Realty Corp. (GTY) has a weighted average cost of capital (WACC) of 6.2%. The cost of equity is 7.8%, derived from a beta of 0.40 and a risk-free rate of 5.2%. The after-tax cost of debt is 3.6%. The capital structure is 61.8% equity and 38.2% debt.

Interpretation

A WACC of 6.2% suggests that the market views Getty Realty Corp. as relatively low-risk, with a lower cost of financing.

Investors can compare GTY's WACC of 6.2% against industry peers to gauge its relative financing costs. A beta of 0.40 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

GTY WACC: 6.15% for Getty Realty Corp.

Current inputs imply a 7.76% cost of equity and a 4.50% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Getty Realty Corp. Common Stock (GTY) WACC Results
Weighted Average Cost of Capital
6.15%
Cost of Equity
7.76%
Risk-Free Rate5.22%
Beta0.40
Market Risk Premium4.23%
Cost of Debt
3.56%
Pre-Tax Cost of Debt4.50%
Tax Rate21.00%
Tax Shield0.95%
Capital Structure
Equity: 61.79%($1725.44M)
Debt: 38.21%($1066.97M)
Equity Component
4.79%
61.79% × 7.76%
Debt Component
1.36%
38.21% × 3.56%

Getty Realty Corp. (GTY) WACC in context

Getty Realty Corp. (GTY) currently screens with an estimated WACC of 6.15%. That blends a 7.76% cost of equity, a 4.50% pre-tax cost of debt, and a 61.79% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What GTY WACC implies

A 6.15% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates GTY

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.40 and equity accounts for 61.79% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.