
Vornado Realty Trust
NYSE:VNO

Intrinsic Value
The intrinsic value of one
VNO
stock under the Base Case scenario is
34.72
USD.
Compared to the current market price of 38.25 USD,
Vornado Realty Trust
is
Overvalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Vornado Realty Trust
Fundamental Analysis


Revenue & Expenses Breakdown
Vornado Realty Trust
Balance Sheet Decomposition
Vornado Realty Trust
Current Assets | 1.5B |
Cash & Short-Term Investments | 733.9m |
Receivables | 765.9m |
Non-Current Assets | 14.5B |
Long-Term Investments | 2.7B |
PP&E | 10.7B |
Intangibles | 118.2m |
Other Non-Current Assets | 944m |
Free Cash Flow Analysis
Vornado Realty Trust
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Vornado Realty Trust
Revenue
|
1.8B
USD
|
Cost of Revenue
|
-927.8m
USD
|
Gross Profit
|
859.9m
USD
|
Operating Expenses
|
-608.7m
USD
|
Operating Income
|
251.2m
USD
|
Other Expenses
|
-243m
USD
|
Net Income
|
8.3m
USD
|
VNO Profitability Score
Profitability Due Diligence
Vornado Realty Trust's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Score
Vornado Realty Trust's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
VNO Solvency Score
Solvency Due Diligence
Vornado Realty Trust's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Score
Vornado Realty Trust's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VNO Price Targets Summary
Vornado Realty Trust
According to Wall Street analysts, the average 1-year price target for
VNO
is 41.23 USD
with a low forecast of 28.28 USD and a high forecast of 54.6 USD.
Dividends
Current shareholder yield for VNO 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
VNO
stock under the Base Case scenario is
34.72
USD.
Compared to the current market price of 38.25 USD,
Vornado Realty Trust
is
Overvalued by 9%.