Vornado Realty Trust
NYSE:VNO

Watchlist Manager
Vornado Realty Trust Logo
Vornado Realty Trust
NYSE:VNO
Watchlist
Price: 35.75 USD 0.73% Market Closed
Market Cap: 6.8B USD

Relative Value

The Relative Value of one VNO stock under the Base Case scenario is 63.38 USD. Compared to the current market price of 35.75 USD, Vornado Realty Trust is Undervalued by 44%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

VNO Relative Value
Base Case
63.38 USD
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
43
Median 3Y
2.7
Median 5Y
3.4
Industry
3.6
Forward
3.7
vs History
6
vs Industry
0
Median 3Y
34.8
Median 5Y
16.8
Industry
16.4
Forward
1 013.1
vs History
22
vs Industry
27
Median 3Y
7.7
Median 5Y
9.5
Industry
10.8
vs History
vs Industry
Median 3Y
-7.3
Median 5Y
-6.6
Industry
12.6
vs History
11
vs Industry
21
Median 3Y
0.9
Median 5Y
1
Industry
0.8
vs History
36
vs Industry
38
Median 3Y
6.8
Median 5Y
7.2
Industry
6.4
Forward
7.7
vs History
34
vs Industry
26
Median 3Y
13.5
Median 5Y
14.1
Industry
11.8
vs History
38
vs Industry
24
Median 3Y
16.2
Median 5Y
17
Industry
15.7
Forward
17.7
vs History
36
vs Industry
8
Median 3Y
41.2
Median 5Y
45.7
Industry
18.9
Forward
46.9
vs History
19
vs Industry
19
Median 3Y
18.9
Median 5Y
19.8
Industry
18.3
vs History
15
vs Industry
3
Median 3Y
-76.6
Median 5Y
-69.4
Industry
20
vs History
15
vs Industry
23
Median 3Y
0.8
Median 5Y
0.8
Industry
0.7

Multiples Across Competitors

VNO Competitors Multiples
Vornado Realty Trust Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Vornado Realty Trust
NYSE:VNO
6.8B USD 3.8 824.5 19.9 57
US
Alexandria Real Estate Equities Inc
NYSE:ARE
13.1B USD 4 42.2 11.5 26
US
Boston Properties Inc
NYSE:BXP
10.4B USD 3.1 729.8 13.5 25.2
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 11.2 24.5 25.4 33.7
FR
Covivio SA
PAR:COV
5.7B EUR 4.3 83 15.8 18.1
US
COPT Defense Properties
NYSE:CDP
5.9B USD 7.8 42.5 38.6 38.6
JP
Japan Real Estate Investment Corp
TSE:8952
806.1B JPY 9.6 21.5 22 28.7
AU
Dexus
ASX:DXS
7.8B AUD 9.1 -8 32.7 32.7
US
Cousins Properties Inc
NYSE:CUZ
4.6B USD 5.4 101.1 14.4 45
JP
Kenedix Office Investment Corp
TSE:8972
610.3B JPY 7.8 12.4 21.2 26.4
ES
Inmobiliaria Colonial SOCIMI SA
MAD:COL
3.5B EUR 6.9 11.4 21.3 21.8