Valuation Empire State Realty Trust, Inc.

Stocks

Real-time Estimate Cboe BZX 14:26:12 2026-08-24 EDT			5-day change	1st Jan Change
4.725 ^USD	-1.97%		+1.39%	-27.53%

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	834.5	-	-
Change	-	-29.53%	44.71%	9.31%	-35.52%	-24.8%	-	-
Enterprise Value (EV)	1,544	1,088	3,436	3,791	1,110	834.5	834.5	834.5
Change	-	-29.53%	215.86%	10.32%	-70.73%	-24.8%	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	1.09x	1.06x	0.98x
EV / Revenue	0x	0x	0x	0x	0x	1.09x	1.06x	0.98x
EV / EBITDA	0x	0x	0x	0x	0x	2.13x	2.58x	2.67x
EV / EBIT	0x	0x	0x	0x	0x	4.9x	7.41x	6.35x
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%	2.9%	3.03%	3.08%
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	766.8	789	850.4
EBITDA ¹	280.9	343.9	336.6	343.5	330.4	392.5	323.4	312.2
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	4.820	4.820	4.820
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EMPIRE STATE REALTY TRUST, INC.	-	-	-	2.9%	834M
REALTY INCOME CORPORATION	40.27x	15.9x	16.18x	5.21%	59.05B
SEGRO PLC	16.89x	23.5x	28.16x	3.41%	17.66B
UNIBAIL-RODAMCO-WESTFIELD SE	8.95x	12.47x	15.27x	5.35%	17.38B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.21x	16.85x	24.19x	4.99%	15.04B
KLÉPIERRE	10.21x	13.82x	16.43x	5.08%	13B
MERLIN PROPERTIES SOCIMI, S.A.	8.37x	21.19x	28.67x	3.03%	10.19B
FEDERAL REALTY INVESTMENT TRUST	27.76x	10.95x	17.26x	3.91%	10.14B
CAPITALAND ASCENDAS REIT	15.67x	12.06x	18.75x	6.14%	9.68B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	34.78x	7.55x	12.21x	5.39%	9.32B
Average	20.35x	14.92x	19.68x	4.54%	16.23B
Weighted average by Cap.	25.46x	15.59x	18.94x	4.84%