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.
Decision snapshot: TRNO stock price at discount vs XOM $65.67 current versus $93.08 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 XOM'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) · XOM FY 2025 (ended Dec 31, 2025).
Trendline
Five 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 2.09x · EV / EBITDA 16.86x
XOM carries the larger enterprise value at $693.98B against $8.07B; XOM trades on the lower EV / Revenue multiple (2.09x vs 16.95x); XOM on the lower EV / EBITDA (16.86x vs 18.76x).
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.
Exxon Mobil Corporation · 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.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
0.23x
0.17x
Net debt / EBITDA
Leverage against operating earnings
2.13x
0.80x
Cash and equivalents
Liquid reserves on the balance sheet
$25.02M
$10.68B
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
Chevron Corporation
TRNO vs CVX
ConocoPhillips
TRNO vs COP
Marathon Petroleum Corp
TRNO vs MPC
Phillips 66
TRNO vs PSX
VALERO ENERGY CORP/TX
TRNO vs VLO
OCCIDENTAL PETROLEUM CORP /DE/
TRNO vs OXY
$943.34M
$43.54B
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.