Empire State Realty Trust Inc
NYSE:ESRT

Watchlist Manager
Empire State Realty Trust Inc Logo
Empire State Realty Trust Inc
NYSE:ESRT
Watchlist
Price: 6.41 USD 0.31%
Market Cap: 1.1B USD

Intrinsic Value

The intrinsic value of one ESRT stock under the Base Case scenario is 11.57 USD. Compared to the current market price of 6.41 USD, Empire State Realty Trust Inc is Undervalued by 45%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ESRT Intrinsic Value
11.57 USD
Undervaluation 45%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Empire State Realty Trust Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about ESRT?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is ESRT valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Empire State Realty Trust Inc.

Explain Valuation
Compare ESRT to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about ESRT?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Empire State Realty Trust Inc

Current Assets 440.6m
Cash & Short-Term Investments 154.1m
Receivables 286.5m
Non-Current Assets 3.7B
PP&E 2.6B
Intangibles 799m
Other Non-Current Assets 279.6m
Current Liabilities 170.4m
Accounts Payable 47.7m
Accrued Liabilities 92m
Other Current Liabilities 30.8m
Non-Current Liabilities 2.9B
Long-Term Debt 2.1B
Other Non-Current Liabilities 804.9m
Efficiency

Free Cash Flow Analysis
Empire State Realty Trust Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Empire State Realty Trust Inc

Revenue
766.6m USD
Cost of Revenue
-352.3m USD
Gross Profit
414.3m USD
Operating Expenses
-271.1m USD
Operating Income
143.2m USD
Other Expenses
-108.3m USD
Net Income
34.9m USD
Fundamental Scores

ESRT Profitability Score
Profitability Due Diligence

Empire State Realty Trust Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Healthy Operating Margin
Sustainable 3Y Average Operating Margin
48/100
Profitability
Score

Empire State Realty Trust Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

ESRT Solvency Score
Solvency Due Diligence

Empire State Realty Trust Inc's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Average D/E
Positive Net Debt
28/100
Solvency
Score

Empire State Realty Trust Inc's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ESRT Price Targets Summary
Empire State Realty Trust Inc

Wall Street analysts forecast ESRT stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ESRT is 8.73 USD with a low forecast of 6.87 USD and a high forecast of 10.5 USD.

Lowest
Price Target
6.87 USD
7% Upside
Average
Price Target
8.73 USD
36% Upside
Highest
Price Target
10.5 USD
64% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for ESRT 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

ESRT Insider Trading
Buy and sell transactions by insiders

ESRT News

Other Videos
What is the Intrinsic Value of one ESRT stock?

The intrinsic value of one ESRT stock under the Base Case scenario is 11.57 USD.

Is ESRT stock undervalued or overvalued?

Compared to the current market price of 6.41 USD, Empire State Realty Trust Inc is Undervalued by 45%.

Back to Top