Company Valuation: SL Green Realty Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,813 2,169 2,910 4,801 3,258 3,331 - -
Change - -54.94% 34.17% 64.99% -32.14% 2.25% - -
Enterprise Value (EV) 1 8,681 7,377 6,079 8,123 7,034 6,738 6,898 7,037
Change - -15.02% -17.61% 33.64% -13.41% -4.21% 2.38% 2.02%
P/E 11.4x -22.6x -4.95x 849x -28.5x -27.9x -37.7x -49.1x
PBR 0.99x 0.47x 0.82x 1.21x 0.96x 1x 1.1x 1.21x
PEG - 0x -0x -8x 0x -6.12x 1.5x 2.1x
Capitalization / Revenue 7.1x 3.23x 4.26x 7.92x 4.79x 4.67x 4.93x 5.87x
EV / Revenue 12.8x 11x 8.9x 13.4x 10.3x 9.44x 10.2x 12.4x
EV / EBITDA 22.4x 18.8x 18.8x 24.5x 21.5x 20.7x 22x 30.7x
EV / EBIT 50.9x 41.4x 79.6x 65.3x 18.2x 17x 16.3x 15.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.647 3.69 3 3.008 3.09 2.458 2.504 2.529
Rate of return 4.94% 10.9% 6.64% 4.43% 6.74% 5.23% 5.33% 5.38%
EPS 2 6.5 -1.49 -9.12 0.08 -1.61 -1.683 -1.247 -0.9574
Distribution rate 56.1% -248% -32.9% 3,759% -192% -146% -201% -264%
Net sales 1 678.2 671.5 683.3 606 680.1 713.6 676.3 567.4
EBITDA 1 387.3 393.3 324.2 331.8 326.4 325.5 313.7 229
EBIT 1 170.5 178 76.35 124.3 385.6 395.2 423.5 447.8
Net income 1 434.8 -93.02 -579.5 7.06 -111.9 -106.2 -41.24 -16.38
Net Debt 1 3,869 5,209 3,169 3,322 3,776 3,406 3,567 3,706
Reference price 2 73.89 33.72 45.17 67.92 45.87 47.02 47.02 47.02
Nbr of stocks (in thousands) 65,132 64,316 64,417 70,682 71,026 70,850 - -
Announcement Date 1/26/22 1/25/23 1/24/24 1/22/25 1/28/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-27.93x9.44x20.7x5.23% 3.33B
38.86x18.1x23.31x3.36% 121B
31.6x14.17x18.2x4.35% 66.97B
37.38x14.8x15.3x5.79% 53.14B
18.16x15.37x17.49x1.14% 37.95B
15.83x24.75x27.1x3.63% 16.32B
26.76x10.72x14.75x4.67% 15.43B
8.02x11.7x14.33x6.22% 14.39B
17.57x15.86x23.06x5.47% 13.7B
29.37x11.19x16.39x4.15% 13.37B
Average 19.56x 14.61x 19.06x 4.4% 35.58B
Weighted average by Cap. 30.43x 15.88x 19.68x 3.98%

Y-o-Y evolution of P/E

Valuation ratios - P/E - SL Green Realty Corp.

Historical PBR trend

Valuation ratios - PBR - SL Green Realty Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - SL Green Realty Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - SL Green Realty Corp.


Year-on-year evolution of the Yield

Valuation ratios - Yield - SL Green Realty Corp.
  1. Stock Market
  2. Stocks
  3. SLG Stock
  4. Valuation SL Green Realty Corp.