Terreno Realty Corporation
$8.07B- Market cap
- $7.16B
- Debt
- +$943.34M
- Cash
- −$25.02M
Capital structure 88% equity / 12% debt · EV / Revenue 16.95x · EV / EBITDA 18.76x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2026 ·
Decision snapshot: TRNO stock price at discount vs ESTC $65.67 current versus $104.68 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at ESTC's multiple
Implied fair value · at TRNO's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: TRNO FY 2025 (ended Dec 31, 2025) · ESTC FY 2026 (ended Apr 30, 2026). Fiscal years are not aligned.
Trendline
Six fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 88% equity / 12% debt · EV / Revenue 16.95x · EV / EBITDA 18.76x
Capital structure 94% equity / 6% debt · EV / Revenue 5.08x · EV / EBITDA 128.80x
ESTC carries the larger enterprise value at $8.84B against $8.07B; ESTC trades on the lower EV / Revenue multiple (5.08x vs 16.95x); TRNO on the lower EV / EBITDA (18.76x vs 128.80x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Terreno Realty Corporation · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
ELASTIC N.V. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.23x
0.45x
Net debt / EBITDA
Leverage against operating earnings
2.13x
-11.64x
Cash and equivalents
Liquid reserves on the balance sheet
$25.02M
$1.37B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Prologis, Inc.
TRNO vs PLD
INNOVATIVE INDUSTRIAL PROPERTIES INC
TRNO vs IIPR
Rexford Industrial Realty, Inc.
TRNO vs REXR
STAG Industrial, Inc.
TRNO vs STAG
MongoDB, Inc.
TRNO vs MDB
Cloudflare, Inc.
TRNO vs NET
Palantir Technologies Inc.
TRNO vs PLTR
Atlassian Corp
TRNO vs TEAM
Gitlab Inc.
TRNO vs GTLB
$943.34M
$570.90M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.