As of 2024-12-14, the Intrinsic Value of Empire State Realty Trust Inc (ESRT) is
14.44 USD. This ESRT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.23 USD, the upside of Empire State Realty Trust Inc is
28.60%.
The range of the Intrinsic Value is 4.49 - 60.96 USD
14.44 USD
Intrinsic Value
ESRT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.49 - 60.96 |
14.44 |
28.6% |
| DCF (Growth 10y) |
6.13 - 62.01 |
16.08 |
43.2% |
| DCF (EBITDA 5y) |
13.94 - 18.82 |
16.05 |
42.9% |
| DCF (EBITDA 10y) |
13.01 - 21.44 |
16.69 |
48.6% |
| Fair Value |
7.43 - 7.43 |
7.43 |
-33.81% |
| P/E |
4.80 - 14.99 |
9.81 |
-12.7% |
| EV/EBITDA |
11.87 - 22.39 |
15.10 |
34.4% |
| EPV |
8.30 - 21.29 |
14.80 |
31.8% |
| DDM - Stable |
2.77 - 7.84 |
5.30 |
-52.8% |
| DDM - Multi |
8.07 - 16.85 |
10.82 |
-3.7% |
ESRT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,872.71 |
| Beta |
0.71 |
| Outstanding shares (mil) |
166.76 |
| Enterprise Value (mil) |
3,907.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.47% |
| Cost of Debt |
6.58% |
| WACC |
7.23% |