Empire State Realty Trust Inc
NYSE:ESRT

Watchlist Manager
Empire State Realty Trust Inc Logo
Empire State Realty Trust Inc
NYSE:ESRT
Watchlist
Price: 10.6 USD -0.09%
Market Cap: 1.8B USD
Have any thoughts about
Empire State Realty Trust Inc?
Write Note

Intrinsic Value

The intrinsic value of one ESRT stock under the Base Case scenario is 12.2 USD. Compared to the current market price of 10.6 USD, Empire State Realty Trust Inc is Undervalued by 13%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ESRT Intrinsic Value
12.2 USD
Undervaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Empire State Realty Trust Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for ESRT cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about ESRT?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Real Estate Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Empire State Realty Trust Inc

Provide an overview of the primary business activities
of Empire State Realty Trust Inc.

What unique competitive advantages
does Empire State Realty Trust Inc hold over its rivals?

What risks and challenges
does Empire State Realty Trust Inc face in the near future?

Summarize the latest earnings call
of Empire State Realty Trust Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Empire State Realty Trust Inc.

Provide P/S
for Empire State Realty Trust Inc.

Provide P/E
for Empire State Realty Trust Inc.

Provide P/OCF
for Empire State Realty Trust Inc.

Provide P/FCFE
for Empire State Realty Trust Inc.

Provide P/B
for Empire State Realty Trust Inc.

Provide EV/S
for Empire State Realty Trust Inc.

Provide EV/GP
for Empire State Realty Trust Inc.

Provide EV/EBITDA
for Empire State Realty Trust Inc.

Provide EV/EBIT
for Empire State Realty Trust Inc.

Provide EV/OCF
for Empire State Realty Trust Inc.

Provide EV/FCFF
for Empire State Realty Trust Inc.

Provide EV/IC
for Empire State Realty Trust Inc.

Show me price targets
for Empire State Realty Trust Inc made by professional analysts.

What are the Revenue projections
for Empire State Realty Trust Inc?

How accurate were the past Revenue estimates
for Empire State Realty Trust Inc?

What are the Net Income projections
for Empire State Realty Trust Inc?

How accurate were the past Net Income estimates
for Empire State Realty Trust Inc?

What are the EPS projections
for Empire State Realty Trust Inc?

How accurate were the past EPS estimates
for Empire State Realty Trust Inc?

What are the EBIT projections
for Empire State Realty Trust Inc?

How accurate were the past EBIT estimates
for Empire State Realty Trust Inc?

Compare the revenue forecasts
for Empire State Realty Trust Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Empire State Realty Trust Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Empire State Realty Trust Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Empire State Realty Trust Inc compared to its peers.

Compare the P/E ratios
of Empire State Realty Trust Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Empire State Realty Trust Inc with its peers.

Analyze the financial leverage
of Empire State Realty Trust Inc compared to its main competitors.

Show all profitability ratios
for Empire State Realty Trust Inc.

Provide ROE
for Empire State Realty Trust Inc.

Provide ROA
for Empire State Realty Trust Inc.

Provide ROIC
for Empire State Realty Trust Inc.

Provide ROCE
for Empire State Realty Trust Inc.

Provide Gross Margin
for Empire State Realty Trust Inc.

Provide Operating Margin
for Empire State Realty Trust Inc.

Provide Net Margin
for Empire State Realty Trust Inc.

Provide FCF Margin
for Empire State Realty Trust Inc.

Show all solvency ratios
for Empire State Realty Trust Inc.

Provide D/E Ratio
for Empire State Realty Trust Inc.

Provide D/A Ratio
for Empire State Realty Trust Inc.

Provide Interest Coverage Ratio
for Empire State Realty Trust Inc.

Provide Altman Z-Score Ratio
for Empire State Realty Trust Inc.

Provide Quick Ratio
for Empire State Realty Trust Inc.

Provide Current Ratio
for Empire State Realty Trust Inc.

Provide Cash Ratio
for Empire State Realty Trust Inc.

What is the historical Revenue growth
over the last 5 years for Empire State Realty Trust Inc?

What is the historical Net Income growth
over the last 5 years for Empire State Realty Trust Inc?

What is the current Free Cash Flow
of Empire State Realty Trust Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Empire State Realty Trust Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Empire State Realty Trust Inc

Current Assets 782.2m
Cash & Short-Term Investments 421.9m
Receivables 278.5m
Other Current Assets 81.8m
Non-Current Assets 3.7B
PP&E 2.5B
Intangibles 806.8m
Other Non-Current Assets 393.4m
Current Liabilities 137.9m
Accounts Payable 81.4m
Accrued Liabilities 31.8m
Other Current Liabilities 24.7m
Non-Current Liabilities 2.5B
Long-Term Debt 2.5B
Other Non-Current Liabilities 85.5m
Efficiency

Earnings Waterfall
Empire State Realty Trust Inc

Revenue
763.2m USD
Cost of Revenue
-339.8m USD
Gross Profit
423.4m USD
Operating Expenses
-266.9m USD
Operating Income
156.5m USD
Other Expenses
-111.2m USD
Net Income
45.4m USD

Free Cash Flow Analysis
Empire State Realty Trust Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

ESRT Profitability Score
Profitability Due Diligence

Empire State Realty Trust Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive 3-Years Revenue Growth
ROE is Increasing
50/100
Profitability
Score

Empire State Realty Trust Inc's profitability score is 50/100. 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 35/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Average D/E
Positive Net Debt
35/100
Solvency
Score

Empire State Realty Trust Inc's solvency score is 35/100. 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 11.48 USD with a low forecast of 10.1 USD and a high forecast of 12.6 USD.

Lowest
Price Target
10.1 USD
5% Downside
Average
Price Target
11.48 USD
8% Upside
Highest
Price Target
12.6 USD
19% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for ESRT?

Click here to dive deeper.

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

ESRT News

Other Videos

Profile

Empire State Realty Trust Inc Logo
Empire State Realty Trust Inc

Country

United States of America

Industry

Real Estate

Market Cap

1.8B USD

Dividend Yield

1.32%

Description

Empire State Realty Trust, Inc. is a real estate investment trust, which engages in owning, managing, acquiring, and repositioning office and retail properties. The company is headquartered in New York City, New York and currently employs 693 full-time employees. The company went IPO on 2013-10-02. The firm owns, manages, operates, acquires and repositions office and retail properties in Manhattan and the greater New York metropolitan area. The Company’s segments include Real Estate and Observatory. The Real Estate segment includes all activities related to the ownership, management, operation, acquisition, repositioning and disposition of its real estate assets. The Observatory segment operates the 86th and 102nd floor observatories at the Empire State Building. The firm's portfolio consists of approximately 14 office properties, consisting of approximately 9.4 million rentable square feet of office space. The Company’s portfolio also includes approximately four standalone retail properties located in Manhattan and two standalone retail properties located in the city center of Westport, Connecticut.

Contact

NEW YORK
New York City
111 West 33Rd Street, 12Th Fl
+12128502600.0
www.esrtreit.com

IPO

2013-10-02

Employees

693

Officers

Chairman & CEO
Mr. Anthony E. Malkin
President
Ms. Christina Chiu
Executive Vice President of Real Estate
Mr. Thomas P. Durels
Executive VP, Chief Financial & Accounting Officer
Mr. Stephen V. Horn
Senior VP & Chief Investment Officer
Mr. Aaron D. Ratner
Senior VP & CTO
Mr. Sandy Jacolow
Show More
VP & Head of Investor Relations
Ms. Katy Malonoski
Senior VP, Chief Counsel, Corporate & Secretary
Ms. Heather M. Lawson Houston
Senior Vice President of Marketing, Public Relations & Digital
Ms. Abigail Rickards
Senior VP & Director of Leasing
Mr. Ryan Kass
Show Less

See Also

Discover More
What is the Intrinsic Value of one ESRT stock?

The intrinsic value of one ESRT stock under the Base Case scenario is 12.2 USD.

Is ESRT stock undervalued or overvalued?

Compared to the current market price of 10.6 USD, Empire State Realty Trust Inc is Undervalued by 13%.

Back to Top