Empire State Realty Trust Inc
NYSE:ESRT

Watchlist Manager
Empire State Realty Trust Inc Logo
Empire State Realty Trust Inc
NYSE:ESRT
Watchlist
Price: 6.5 USD 2.04%
Market Cap: 1.1B USD

Relative Value

The Relative Value of one ESRT stock under the Base Case scenario is 20.79 USD. Compared to the current market price of 6.5 USD, Empire State Realty Trust Inc is Undervalued by 69%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ESRT Relative Value
Base Case
20.79 USD
Undervaluation 69%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

ESRT Competitors Multiples
Empire State Realty Trust Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Empire State Realty Trust Inc
NYSE:ESRT
1.1B USD 1.4 31.7 9 21
ZA
Growthpoint Properties Ltd
JSE:GRT
61.2B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
40.9B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
15.3B USD 9.1 41.7 17.2 27.4
ZA
Attacq Ltd
JSE:ATT
11.7B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
10.7B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.5B USD 19 44.2 6 143.2 7 732.2
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
8.7B Zac 0 0 0 0
AU
Stockland Corporation Ltd
ASX:SGP
12.9B AUD 4.1 15.6 21.7 21.7
ES
MERLIN Properties SOCIMI SA
MAD:MRL
6.9B EUR 13.2 10.7 15.8 16
AU
Charter Hall Group
ASX:CHC
11.3B AUD 16.5 50.3 25.2 25.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Empire State Realty Trust Inc
NYSE:ESRT
Average EV/EBITDA: 1 038.7
9
3%
3
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-1%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
1%
N/A
US
WP Carey Inc
NYSE:WPC
17.2
9%
1.9
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
6 143.2
N/A N/A
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
0%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
21.7
19%
1.1
ES
MERLIN Properties SOCIMI SA
MAD:MRL
15.8
388%
0
AU
Charter Hall Group
ASX:CHC
25.2
21%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Empire State Realty Trust Inc
NYSE:ESRT
Average EV/EBIT: 1 307.3
21
3%
7
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-2%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
5%
N/A
US
WP Carey Inc
NYSE:WPC
27.4
12%
2.3
ZA
A
Attacq Ltd
JSE:ATT
Not Available
4%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
7 732.2
N/A N/A
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
21.7
18%
1.2
ES
MERLIN Properties SOCIMI SA
MAD:MRL
16
N/A N/A
AU
Charter Hall Group
ASX:CHC
25.2
20%
1.3