
Empire State Realty Trust Inc
NYSE:ESRT

Intrinsic Value
The intrinsic value of one
ESRT
stock under the Base Case scenario is
11.93
USD.
Compared to the current market price of 7.21 USD,
Empire State Realty Trust Inc
is
Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Empire State Realty Trust Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Empire State Realty Trust Inc
Balance Sheet Decomposition
Empire State Realty Trust Inc
Current Assets | 664.6m |
Cash & Short-Term Investments | 385.5m |
Receivables | 279.2m |
Non-Current Assets | 3.8B |
PP&E | 2.5B |
Intangibles | 804.9m |
Other Non-Current Assets | 500.1m |
Free Cash Flow Analysis
Empire State Realty Trust Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Empire State Realty Trust Inc
Revenue
|
767.9m
USD
|
Cost of Revenue
|
-344.8m
USD
|
Gross Profit
|
423.1m
USD
|
Operating Expenses
|
-264.4m
USD
|
Operating Income
|
158.7m
USD
|
Other Expenses
|
-111.3m
USD
|
Net Income
|
47.4m
USD
|
ESRT Profitability Score
Profitability Due Diligence
Empire State Realty Trust Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Empire State Realty Trust Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
ESRT Solvency Score
Solvency Due Diligence
Empire State Realty Trust Inc's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Score
Empire State Realty Trust Inc's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ESRT Price Targets Summary
Empire State Realty Trust Inc
According to Wall Street analysts, the average 1-year price target for
ESRT
is 11.02 USD
with a low forecast of 10.1 USD and a high forecast of 13.65 USD.
Dividends
Current shareholder yield for ESRT is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ESRT
stock under the Base Case scenario is
11.93
USD.
Compared to the current market price of 7.21 USD,
Empire State Realty Trust Inc
is
Undervalued by 40%.