Valuation Empire State Realty Trust, Inc.

Stocks

Market Closed - NYSE 16:00:03 2026-09-15 EDT			5-day change	1st Jan Change
4.230 ^USD	-0.59%		-6.83%	-35.12%

08-06	Tranche Update on Empire State Realty Trust, Inc.'s Equity Buyback Plan announced on December 5, 2025.	CI
08-05	Empire State Realty Trust Keeps Quarterly Dividend at $0.035 a Share, Payable Sept. 30 to Holders of Record on Sept. 15	MT

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	742.7	-	-
Change	-	-29.53%	44.71%	9.31%	-35.52%	-33.07%	-	-
Enterprise Value (EV)	1,544	1,088	3,436	3,791	1,110	742.7	742.7	742.7
Change	-	-29.53%	215.86%	10.32%	-70.73%	-33.07%	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	0.99x	0.96x	0.94x
EV / Revenue	0x	0x	0x	0x	0x	0.99x	0.96x	0.94x
EV / EBITDA	0x	0x	0x	0x	0x	2.12x	2.34x	2.45x
EV / EBIT	0x	0x	0x	0x	0x	4.36x	6.59x	5.65x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.105	0.14	0.14	0.14	0.14	0.14	0.1459	0.1485
Rate of return	1.18%	2.08%	1.44%	1.36%	2.15%	3.31%	3.45%	3.51%
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	753.9	769.7	792.2
EBITDA ¹	280.9	343.9	336.6	343.5	330.4	350.9	317.2	303.1
EBIT ¹	79.13	127	146.7	158.7	135.6	170.2	112.6	131.4
Net income	-10.71	36.44	49.04	47.44	43.4	-	-	-
Net Debt	-	-	1,862	2,070	-	-	-	-
Reference price ²	8.900	6.740	9.690	10.320	6.520	4.230	4.230	4.230
Nbr of stocks (in thousands)	173,469	161,421	162,480	166,757	170,193	173,133	-	-
Announcement Date	2/16/22	2/15/23	2/20/24	2/19/25	2/17/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EMPIRE STATE REALTY TRUST, INC.	-	-	-	3.26%	743M
REALTY INCOME CORPORATION	39.26x	15.28x	15.78x	5.51%	55.9B
SEGRO PLC	16.42x	23.12x	27.71x	3.51%	16.98B
UNIBAIL-RODAMCO-WESTFIELD SE	8.03x	11.91x	14.6x	5.97%	15.42B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.99x	16.26x	23.64x	5.25%	14.33B
KLÉPIERRE	9.32x	13.35x	15.91x	5.36%	12.17B
FEDERAL REALTY INVESTMENT TRUST	27.02x	10.8x	16.99x	3.99%	9.95B
MERLIN PROPERTIES SOCIMI, S.A.	7.26x	19.43x	26.29x	3.42%	8.85B
CAPITALAND ASCENDAS REIT	14.46x	11.71x	18.4x	6.52%	9.12B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	35.55x	7.57x	12.17x	5.54%	9.05B
Average	19.48x	14.38x	19.05x	4.83%	15.25B
Weighted average by Cap.	24.74x	15.03x	18.38x	5.13%