Empire State Realty Trust Inc
NYSE:ESRT

Watchlist Manager
Empire State Realty Trust Inc Logo
Empire State Realty Trust Inc
NYSE:ESRT
Watchlist
Price: 7.21 USD -3.09% Market Closed
Market Cap: 1.2B USD

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:

ESRT Intrinsic Value
11.93 USD
Undervaluation 40%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Empire State Realty Trust Inc

ESRT
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for ESRT cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Empire State Realty Trust Inc
NYSE:ESRT
US
Real Estate
Market Cap
1.2B USD
IPO
Oct 2, 2013
US
Real Estate
Market Cap
1.2B USD
IPO
Oct 2, 2013
Price
$false
EPS
$false
Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about ESRT?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Empire State Realty Trust Inc
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Empire State Realty Trust Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Gross Profit
Positive Operating Income
ROE is Increasing
Positive 3-Years Revenue Growth
49/100
Profitability
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.

Short-Term Solvency
Long-Term Solvency
High D/E
Positive Net Debt
30/100
Solvency
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

Wall Street analysts forecast ESRT stock price to rise over the next 12 months.

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.

Lowest
Price Target
10.1 USD
40% Upside
Average
Price Target
11.02 USD
53% Upside
Highest
Price Target
13.65 USD
89% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

ESRT Insider Trading
Buy and sell transactions by insiders

ESRT News

Other Videos
What is the Intrinsic Value of one ESRT stock?

The intrinsic value of one ESRT stock under the Base Case scenario is 11.93 USD.

Is ESRT stock undervalued or overvalued?

Compared to the current market price of 7.21 USD, Empire State Realty Trust Inc is Undervalued by 40%.

Back to Top