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.)
-98.7% vs price
Base Case (Median)
-93.2% vs price
Bull Case (75th pct.)
-41.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-13.81 | -136.4% | High (40%) |
| PE Comparable | $0.45 | -98.8% | Medium (25%) |
| Growth Trajectory DCF | $0.57 | -98.5% | Medium (20%) |
| Graham Number | $4.59 | -87.9% | Low (10%) |
| EV/EBITDA | $92.14 | 143.1% | Medium (20%) |
| EV/FCF | $28.22 | -25.5% | Medium (20%) |
Based on 6 out of 8 methods, VNO appears overvalued at the current price of $37.90. The base case fair value of $2.58 implies 93.2% 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.