The Discounted Cash Flow (DCF) valuation of Empire State Realty Trust Inc (ESRT) is 14.44 USD. With the latest stock price at 11.10 USD, the upside of Empire State Realty Trust Inc based on DCF is 30.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 9.0% | 7.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 4.49 - 60.96 | 14.44 |
| Upside | -59.6% - 449.2% | 30.1% |