Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Empire State Realty Trust, Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-94.1% vs price
Base Case (Median)
-66.9% vs price
Bull Case (75th pct.)
-10.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $4.50 | -10.8% | High (40%) |
| PE Comparable | $0.30 | -94.0% | Medium (25%) |
| Growth Trajectory DCF | $0.11 | -97.8% | Medium (20%) |
| Graham Number | $1.67 | -66.9% | Low (10%) |
| EV/FCF | $12.75 | 152.6% | Medium (20%) |
Based on 5 out of 7 methods, ESRT appears overvalued at the current price of $5.05. The base case fair value of $1.67 implies 66.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.