Valuation Empire State Realty Trust, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 14:17:08 2026-10-06 EDT			After hours 16:02:43
3.720 ^EUR	+12.05%		3.920	+5.38%

09-22	Resident And Empire State Realty Trust, Inc. Announce Exclusive Partnership To Host Private Culinary Events Across Its Iconic Portfolio	CI
08-06	Tranche Update on Empire State Realty Trust, Inc.'s Equity Buyback Plan announced on December 5, 2025.	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	732.4	-	-
Change	-	-29.53%	44.71%	9.31%	-35.52%	-34%	-	-
Enterprise Value (EV)	1,544	1,088	3,436	3,791	1,110	732.4	732.4	732.4
Change	-	-29.53%	215.86%	10.32%	-70.73%	-34%	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	1x	0.92x
EV / Revenue	0x	0x	0x	0x	0x	0.99x	1x	0.92x
EV / EBITDA	0x	0x	0x	0x	0x	2.16x	2.39x	2.42x
EV / EBIT	0x	0x	0x	0x	0x	4.3x	5.95x	5.57x
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	742.4	733.7	792.2
EBITDA ¹	280.9	343.9	336.6	343.5	330.4	339	306.2	303.1
EBIT ¹	79.13	127	146.7	158.7	135.6	170.2	123.1	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.($)
PROLOGIS, INC.	38.15x	18.2x	23.1x	3.34%	122B
SIMON PROPERTY GROUP, INC.	30.67x	13.87x	17.65x	4.47%	65.16B
REALTY INCOME CORPORATION	35.56x	14.41x	14.88x	6.07%	50.72B
GOODMAN GROUP	18.02x	15.22x	17.34x	1.15%	37.48B
SEGRO PLC	16.08x	25.01x	27.39x	3.57%	16.38B
KIMCO REALTY CORPORATION	25.74x	10.42x	14.35x	4.87%	14.78B
UNIBAIL-RODAMCO-WESTFIELD SE	8.01x	11.77x	14.43x	6.23%	14.35B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.95x	16.04x	23.31x	5.37%	13.93B
REGENCY CENTERS CORPORATION	28.67x	11.03x	16.1x	4.26%	13.03B
Average	24.32x	15.11x	18.73x	4.37%	38.62B
Weighted average by Cap.	30.22x	15.89x	19.48x	4.03%