SLG
SL Green Realty Corp
Price:  
54.34 
USD
Volume:  
678,043.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SLG Intrinsic Value

-47.70 %
Upside

What is the intrinsic value of SLG?

As of 2025-04-28, the Intrinsic Value of SL Green Realty Corp (SLG) is 28.45 USD. This SLG valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 54.34 USD, the upside of SL Green Realty Corp is -47.70%.

The range of the Intrinsic Value is 10.62 - 50.98 USD

Is SLG undervalued or overvalued?

Based on its market price of 54.34 USD and our intrinsic valuation, SL Green Realty Corp (SLG) is overvalued by 47.70%.

54.34 USD
Stock Price
28.45 USD
Intrinsic Value
Intrinsic Value Details

SLG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (39.28) - 377.84 (29.22) -153.8%
DCF (Growth 10y) (34.16) - 626.76 (18.25) -133.6%
DCF (EBITDA 5y) 10.62 - 50.98 28.45 -47.7%
DCF (EBITDA 10y) (2.70) - 60.99 22.07 -59.4%
Fair Value 2.16 - 2.16 2.16 -96.03%
P/E 13.64 - 21.48 17.93 -67.0%
EV/EBITDA (2.09) - 51.80 21.05 -61.3%
EPV (37.01) - (12.46) (24.73) -145.5%
DDM - Stable 5.08 - 24.79 14.94 -72.5%
DDM - Multi 31.67 - 78.79 41.77 -23.1%

SLG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,859.23
Beta 1.26
Outstanding shares (mil) 71.02
Enterprise Value (mil) 7,388.57
Market risk premium 4.60%
Cost of Equity 7.36%
Cost of Debt 14.03%
WACC 8.78%