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