As of 2025-09-17, the Intrinsic Value of SL Green Realty Corp (SLG) is 35.70 USD. This SLG valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 65.67 USD, the upside of SL Green Realty Corp is -45.60%.
The range of the Intrinsic Value is 19.80 - 55.75 USD
Based on its market price of 65.67 USD and our intrinsic valuation, SL Green Realty Corp (SLG) is overvalued by 45.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (35.53) - 381.27 | (20.90) | -131.8% |
| DCF (Growth 10y) | (26.40) - 631.24 | (3.21) | -104.9% |
| DCF (EBITDA 5y) | 19.80 - 55.75 | 35.70 | -45.6% |
| DCF (EBITDA 10y) | 12.29 - 65.09 | 34.23 | -47.9% |
| Fair Value | -0.88 - -0.88 | -0.88 | -101.34% |
| P/E | (4.46) - 26.59 | 9.67 | -85.3% |
| EV/EBITDA | 26.61 - 44.97 | 35.86 | -45.4% |
| EPV | (34.77) - (17.47) | (26.12) | -139.8% |
| DDM - Stable | (2.18) - (9.52) | (5.85) | -108.9% |
| DDM - Multi | 16.95 - 58.46 | 26.39 | -59.8% |
| Market Cap (mil) | 4,663.88 |
| Beta | 1.19 |
| Outstanding shares (mil) | 71.02 |
| Enterprise Value (mil) | 8,328.10 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.47% |
| Cost of Debt | 9.92% |
| WACC | 7.38% |