US · TRC
Tejon Ranch Co.
- Sector
- Industrials · Conglomerates
- Headquarters
- Lebec, CA 93243
- Website
- tejonranch.com
Price · as of 2024-12-31
$19.57
Market cap 473.6M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $28.62 | +46.24% |
| Intrinsic Value(DCF) | $11.18 | -42.87% |
| Graham-Dodd Method(GD) | $18.17 | -7.16% |
| Graham Formula(GF) | $0.20 | -98.97% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $29.15 | $47.40 | $17.15 | $13.39 | $6.44 |
| 2011 | $26.53 | $46.58 | $160.37 | $16.59 | $63.86 |
| 2012 | $28.20 | $32.98 | $26.06 | $14.08 | $0.00 |
| 2013 | $34.21 | $43.08 | $8.50 | $14.49 | $0.90 |
| 2014 | $24.43 | $21.75 | $6.86 | $14.74 | $5.48 |
| 2015 | $19.67 | $29.17 | $5.91 | $14.83 | $1.13 |
| 2016 | $20.95 | $53.43 | $6.86 | $4.06 | $0.00 |
| 2017 | $23.83 | $53.03 | $11.42 | $6.97 | $0.91 |
| 2018 | $17.61 | $46.96 | $8.99 | $7.33 | $5.72 |
| 2019 | $14.76 | $25.90 | $8.66 | $18.56 | $6.65 |
| 2020 | $17.65 | $33.45 | $9.52 | $16.27 | $0.41 |
| 2021 | $17.57 | $104.21 | $7.79 | $17.76 | $10.78 |
| 2022 | $18.26 | $37.62 | $0.00 | $20.44 | $29.07 |
| 2023 | $16.65 | $29.32 | $7.23 | $18.12 | $0.00 |
| 2024 | $16.26 | $28.62 | $8.00 | $18.17 | $0.20 |
AI valuation
Our deep-learning model estimates Tejon Ranch Co.'s (TRC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $28.62
- Current price
- $19.57
- AI upside
- +46.24%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$11.18
-42.87% upside
Graham-Dodd
$18.17
-7.16% upside
Graham Formula
$0.20
-98.97% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TRC | Tejon Ranch Co. | $19.57 | 473.6M | +46% | -43% | -7% | -99% | 162.15 | 0.92 | 10.41 | -104.13 | — | 0.96 | 4.52% | -21.96% | 6.42% | 0.57% | -1.44% | 0.45% | 0.14 | — | 4.13 | 3.67 | -6.42 | -1667.00% | -638.00% | 27787.00% | -11.88% | 0.85 | -11.04% | 0.00% | 0.00% | 0.05% | -48.83 | -8.67 | 10.72 | 2.58 |
| CODI | Compass Diversified | $7.49 | 563.52M | +327% | -61% | — | — | — | 1.25 | 0.29 | -19.30 | — | -0.41 | 43.47% | 2.28% | -12.08% | 0.00% | 1.33% | 0.00% | 4.25 | 0.24 | 2.42 | 0.77 | -14.79 | -142609.00% | 479.00% | -5887.00% | -9.29% | -0.02 | -1.60% | 0.00% | — | 302.26% | 55.37 | -46.14 | 1.26 | 0.39 |
| ESEA | Euroseas Ltd. | $68.74 | 481.63M | +27% | -37% | +81% | +325% | 3.54 | 1.05 | 2.13 | 3.31 | 16.29 | 1.05 | 63.52% | 57.03% | 60.11% | 33.15% | 26.05% | 21.21% | 0.47 | 8.67 | 4.89 | 4.79 | 0.25 | 2173.00% | 703.00% | -22626.00% | 13.22% | 3.59 | 12.84% | 3.91% | 13.80% | 23.30% | 4.04 | 8.19 | 2.30 | 2.84 |
| EVTL | Vertical Aerospace Ltd. | $4.24 | 423.1M | — | — | — | — | -0.08 | -0.12 | — | -0.68 | -0.01 | -0.12 | 0.00% | — | — | 284.54% | 19.87% | -1185.34% | 0.00 | -0.09 | 2.56 | 2.39 | 0.34 | 112875.00% | — | -3929.00% | -76.46% | -2.79 | 15.18% | 0.00% | 0.00% | 0.00% | -0.67 | -0.87 | — | -37.31 |
| FBYD | Falcon's Beyond Global, I… | $6.48 | 241.98M | +1,798% | -31% | +25% | — | 0.70 | -11.68 | 15.52 | 0.96 | — | -11.68 | 100.00% | -235.24% | 327.01% | -452.49% | -959.88% | 239.96% | -4.60 | -8.36 | 0.09 | 0.06 | 0.27 | -12522.00% | -6303.00% | -4706.00% | -12.00% | -0.28 | -760.01% | 0.00% | 0.00% | 0.00% | -9.15 | -11.55 | 21.52 | -1.85 |
| MTRX | Matrix Service Company | $10.99 | 309.13M | +183% | -32% | — | — | -13.74 | 2.84 | 0.53 | -10.92 | -83.37 | 3.58 | 5.16% | -4.56% | -3.83% | -19.20% | -639.69% | -5.60% | 0.15 | -67.70 | 0.96 | 0.94 | 11.00 | 1648.00% | 564.00% | 6742.00% | 27.12% | 0.27 | 2002.66% | 0.00% | 0.00% | 27.60% | -5.75 | 1.84 | 0.26 | 1.60 |
| ORN | Orion Group Holdings, Inc… | $13.73 | 547.84M | +92% | -83% | -70% | — | -121.66 | 1.33 | 0.25 | 8.48 | — | 1.33 | 11.45% | 1.45% | -0.21% | -1.21% | 5.87% | -0.39% | 0.63 | 0.86 | 1.41 | 1.35 | 2.11 | -9140.00% | 1189.00% | -11711.00% | -0.71% | 0.07 | -0.72% | 0.00% | 0.00% | 0.00% | 23.10 | -188.09 | 0.33 | 2.46 |
| SRTA | Strata Critical Medical, … | $4.28 | 369.65M | +614% | -63% | -87% | — | -8.85 | 1.09 | 0.97 | -4.43 | — | 1.45 | 23.69% | -13.64% | -10.98% | -11.97% | -34.16% | -9.90% | 0.04 | — | 7.07 | 6.54 | 0.32 | -5395.00% | 1044.00% | 306.00% | -14.69% | -0.11 | -36.09% | 0.00% | 0.00% | 2.46% | -3.65 | -3.49 | 0.50 | 4.34 |
| SWBI | Smith & Wesson Brands, In… | $11.90 | 529.48M | +208% | -72% | -86% | — | 26.89 | 0.97 | 0.76 | 8.09 | — | 1.03 | 26.79% | 5.03% | 2.83% | 3.48% | 3.79% | 2.36% | 0.31 | 5.17 | 4.16 | 1.22 | 1.61 | -6512.00% | -1142.00% | -28371.00% | -8.04% | -0.11 | -6.60% | 6.40% | 172.00% | 13.45% | 18.86 | -15.53 | 0.95 | 3.93 |
| ULH | Universal Logistics Holdi… | $16.63 | 437.87M | +193% | -34% | +111% | +454% | 5.56 | 1.12 | 0.39 | 4.60 | 14.01 | 2.50 | 17.11% | 11.00% | 7.04% | 22.03% | 12.45% | 8.55% | 1.30 | 5.89 | 1.35 | 1.27 | 2.46 | 3966.00% | 1106.00% | 35939.00% | -19.28% | 0.37 | -11.42% | 1.53% | 8.50% | 1.55% | 7.53 | -10.99 | 0.83 | 2.35 |
About Tejon Ranch Co.
Tejon Ranch Co., together with its subsidiaries, operates as a diversified real estate development and agribusiness company. It operates through five segments: Commercial/Industrial Real Estate Development, Resort/Residential Real Estate Development, Mineral Resources, Farming, and Ranch Operations. The Commercial/Industrial Real Estate Development segment engages in the planning and permitting of land for development; construction of infrastructure projects, pre-leased buildings, and buildings to be leased or sold; and sale of land to third parties for their own development. It is also involved in the activities related to communications leases, and landscape maintenance. This segment leases land to two auto service stations with convenience stores, 13 fast-food operations, a motel, an antique shop, and a post office; various microwave repeater locations, radio and cellular transmitter sites, and fiber optic cable routes; and 32 acres of land for an electric power plant. The Resort/Residential Real Estate Development segment engages in land entitlement, planning, pre-construction engineering, stewardship, and conservation activities. The Mineral Resources segment includes oil and gas royalties, rock and aggregate royalties, and royalties from a cement operation leased to National Cement Company of California, Inc.; and the management of water assets and infrastructure projects. The Farming segment farms permanent crops, such as wine grapes in 1,036 acres, almonds in 2,262 acres, and pistachios in 1,053 acres. It also manages the farming of alfalfa and forage mix on 626 acres in the Antelope Valley; and leases 720 acres of land for growing vegetables, as well as almonds. The Ranch Operations segment provides game management and ancillary land services comprising grazing leases and filming, as well as various guided hunts. Tejon Ranch Co. was founded in 1843 and is based in Lebec, California.
- CEO
- Matthew Walker
- Employees
- 82
- Beta
- 0.67
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($11.18 ÷ $19.57) − 1 = -42.87% (DCF, example).