The Discounted Cash Flow (DCF) valuation of Empire State Realty Trust Inc (ESRT) is 11.39 USD. With the latest stock price at 7.81 USD, the upside of Empire State Realty Trust Inc based on DCF is 45.9%.
Based on the latest price of 7.81 USD and our DCF valuation, Empire State Realty Trust Inc (ESRT) is a buy. buying ESRT stocks now will result in a potential gain of 45.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 9.1% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3.66 - 40.05 | 11.39 |
| Upside | -53.2% - 412.8% | 45.9% |