Is VNO undervalued or overvalued?
As of 2025-03-19, the Intrinsic Value of Vornado Realty Trust (VNO) is 7.45 USD. This VNO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 37.76 USD, the upside of Vornado Realty Trust is -80.30%. This means that VNO is overvalued by 80.30%.
The range of the Intrinsic Value is (13.93) - 452.42 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (19.23) - 363.11 | (1.90) | -105.0% |
| DCF (Growth 10y) | (13.93) - 452.42 | 7.45 | -80.3% |
| DCF (EBITDA 5y) | 18.17 - 48.32 | 31.84 | -15.7% |
| DCF (EBITDA 10y) | 12.35 - 57.36 | 31.15 | -17.5% |
| Fair Value | 1.85 - 1.85 | 1.85 | -95.11% |
| P/E | 11.65 - 15.50 | 13.52 | -64.2% |
| EV/EBITDA | 9.28 - 37.64 | 25.37 | -32.8% |
| EPV | (21.11) - (1.58) | (11.35) | -130.0% |
| DDM - Stable | 3.58 - 14.04 | 8.81 | -76.7% |
| DDM - Multi | 16.09 - 39.32 | 21.90 | -42.0% |
| Market Cap (mil) | 7,193.66 |
| Beta | 1.73 |
| Outstanding shares (mil) | 190.51 |
| Enterprise Value (mil) | 14,702.59 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.80% |
| Cost of Debt | 9.82% |
| WACC | 8.26% |