|
Real-time Estimate
Cboe BZX
03:40:43 03/11/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 5.045 USD | +1.51% |
|
-0.10% | -22.78% |
| 07/10 | Erez Asset Management Buys Stake in Empire State Realty Trust | CI |
| 07/10 | Empire State Realty Trust Shares Rise After Erez Asset Management Reveals 5.8% Stake | MT |
Company Valuation: Empire State Realty Trust, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,544 | 1,088 | 1,574 | 1,721 | 1,110 | 860.5 | - | - |
| Change | - | -29.53% | 44.71% | 9.31% | -35.52% | -22.46% | - | - |
| Enterprise Value (EV) | 1,544 | 1,088 | 3,436 | 3,791 | 1,110 | 860.5 | 860.5 | 860.5 |
| Change | - | -29.53% | 215.86% | 10.32% | -70.73% | -22.46% | 0% | 0% |
| P/E | -148x | 30.6x | 32.3x | 36.9x | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0x | 0.9x | -5.54x | - | - | - | - |
| Capitalization / Revenue | 2.76x | 1.84x | 2.13x | 2.24x | 1.44x | 1.16x | 1.16x | 1.09x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.16x | 1.16x | 1.09x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 2.6x | 2.79x | 2.84x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 5.75x | 7.03x | 6.55x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.105 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.1447 | 0.1485 |
| Rate of return | 1.18% | 2.08% | 1.44% | 1.36% | 2.15% | 2.82% | 2.91% | 2.99% |
| EPS 2 | -0.06 | 0.22 | 0.3 | 0.28 | - | - | - | - |
| Distribution rate | -175% | 63.6% | 46.7% | 50% | - | - | - | - |
| Net sales 1 | 559.7 | 591 | 739.6 | 767.9 | 768.3 | 743.1 | 739.9 | 790.3 |
| EBITDA 1 | 280.9 | 343.9 | 336.6 | 343.5 | 330.4 | 330.4 | 308.1 | 303.1 |
| EBIT 1 | 79.13 | 127 | 146.7 | 158.7 | 135.6 | 149.5 | 122.5 | 131.4 |
| Net income 1 | -10.71 | 36.44 | 49.04 | 47.44 | 43.4 | -28.3 | 5.9 | - |
| Net Debt | - | - | 1,862 | 2,070 | - | - | - | - |
| Reference price 2 | 8.900 | 6.740 | 9.690 | 10.320 | 6.520 | 4.970 | 4.970 | 4.970 |
| Nbr of stocks (in thousands) | 173,469 | 161,421 | 162,480 | 166,757 | 170,193 | 173,133 | - | - |
| Announcement Date | 16/2/22 | 15/2/23 | 20/2/24 | 19/2/25 | 17/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | 2.82% | 860M | |
| 33.26x | 18.03x | 21.82x | 3.35% | 122B | |
| 34.04x | 14.67x | 18.81x | 4.14% | 70.46B | |
| 37.77x | 14.9x | 15.4x | 5.73% | 53.7B | |
| 18.5x | 15.6x | 17.81x | 1.12% | 38.84B | |
| 14x | 22.71x | 27.43x | 3.59% | 16.54B | |
| 28.53x | 11.04x | 15.17x | 4.4% | 16.29B | |
| 8.24x | 11.94x | 14.63x | 6.06% | 14.69B | |
| 18.05x | 16.28x | 23.88x | 5.27% | 14.23B | |
| 29.92x | 11.35x | 16.61x | 4.07% | 13.63B | |
| Average | 24.70x | 15.17x | 19.06x | 4.05% | 36.09B | |
| Weighted average by Cap. | 29.65x | 15.97x | 19.39x | 3.89% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ESRT Stock
- Valuation Empire State Realty Trust, Inc.
Select your edition
All financial news and data tailored to specific country editions
