Valuation Empire State Realty Trust, Inc.

Stocks

Market Closed - NYSE Other stock markets 16:00:03 2026-07-10 EDT			5-day change	1st Jan Change
5.430 ^USD	+0.74%		-4.57%	-16.72%

06-02	Empire State Realty Trust Completes Sale of 250 West 57th Street for $275 Million	MT
06-01	Namdar Realty Group LLC acquired 250 West 57th Street from Empire State Realty Trust, Inc. for $95 million.	CI

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	936.3	-	-
Change	-	-29.53%	44.71%	9.31%	-35.52%	-15.62%	-	-
Enterprise Value (EV)	1,544	1,088	3,436	3,791	1,110	936.3	936.3	936.3
Change	-	-29.53%	215.86%	10.32%	-70.73%	-15.62%	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	1.18x	1.14x	1.1x
EV / Revenue	0x	0x	0x	0x	0x	1.18x	1.14x	1.1x
EV / EBITDA	0x	0x	0x	0x	0x	2.96x	2.86x	2.89x
EV / EBIT	0x	0x	0x	0x	0x	6.72x	6.33x	6.04x
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%	2.58%	2.66%	2.74%
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	795.7	820.6	850.4
EBITDA ¹	280.9	343.9	336.6	343.5	330.4	315.8	327.1	323.6
EBIT ¹	79.13	127	146.7	158.7	135.6	139.3	147.9	155.1
Net income ¹	-10.71	36.44	49.04	47.44	43.4	22.1	28.1	-
Net Debt	-	-	1,862	2,070	-	-	-	-
Reference price ²	8.900	6.740	9.690	10.320	6.520	5.430	5.430	5.430
Nbr of stocks (in thousands)	173,469	161,421	162,480	166,757	170,193	172,430	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EMPIRE STATE REALTY TRUST, INC.	-	-	-	2.58%	936M
REALTY INCOME CORPORATION	40.45x	15.69x	16.27x	5.17%	59.04B
UNIBAIL-RODAMCO-WESTFIELD SE	9.2x	12.59x	15.43x	5.36%	16.9B
SEGRO PLC	13.53x	22.51x	26.48x	3.81%	15.64B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.16x	17.01x	24.95x	4.91%	15.04B
KLÉPIERRE	10.16x	13.36x	16.08x	5.43%	11.83B
MERLIN PROPERTIES SOCIMI, S.A.	7.95x	22.47x	30.42x	2.8%	10.65B
FEDERAL REALTY INVESTMENT TRUST	31.39x	11.29x	17.82x	3.76%	10.45B
CAPITALAND ASCENDAS REIT	16.13x	12.37x	19.33x	6.06%	9.75B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	22.96x	7.11x	11.65x	6.02%	8.34B
Average	19.10x	14.93x	19.82x	4.59%	15.86B
Weighted average by Cap.	25.00x	15.49x	19.01x	4.88%