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.
VORNADO REALTY TRUST
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.)
-94.5% vs price
Base Case (Median)
-67.1% vs price
Bull Case (75th pct.)
93.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $81.13 | 140.5% | High (40%) |
| PE Comparable | $0.46 | -98.6% | Medium (25%) |
| Growth Trajectory DCF | $0.93 | -97.2% | Medium (20%) |
| Graham Number | $4.65 | -86.2% | Low (10%) |
| EV/EBITDA | $82.31 | 144.0% | Medium (20%) |
| EV/FCF | $17.55 | -48.0% | Medium (20%) |
Based on 6 out of 7 methods, VNO appears fairly valued at the current price of $33.73. The base case fair value of $11.10 implies 67.1% 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.