Valuation Empire State Realty Trust, Inc.

Stocks

Real-time Estimate Cboe BZX 15:58:26 11/09/2026 BST			5-day change	1st Jan Change
4.235 ^USD	-0.12%		-6.72%	-35.05%

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	734.1	-	-
Change	-	-29.53%	44.71%	9.31%	-35.52%	-33.85%	-	-
Enterprise Value (EV)	1,544	1,088	3,436	3,791	1,110	734.1	734.1	734.1
Change	-	-29.53%	215.86%	10.32%	-70.73%	-33.85%	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	0.97x	0.95x	0.93x
EV / Revenue	0x	0x	0x	0x	0x	0.97x	0.95x	0.93x
EV / EBITDA	0x	0x	0x	0x	0x	2.09x	2.31x	2.42x
EV / EBIT	0x	0x	0x	0x	0x	4.31x	6.52x	5.59x
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%	3.3%	3.44%	3.5%
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	4.240	4.240	4.240
Nbr of stocks (in thousands)	173,469	161,421	162,480	166,757	170,193	173,133	-	-
Announcement Date	16/02/22	15/02/23	20/02/24	19/02/25	17/02/26	-	-	-

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.	-	-	-	3.3%	734M
REALTY INCOME CORPORATION	39.45x	15.32x	15.79x	5.48%	56.19B
SEGRO PLC	16.45x	23.15x	27.74x	3.5%	17.07B
UNIBAIL-RODAMCO-WESTFIELD SE	8.08x	11.94x	14.63x	5.93%	15.63B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.91x	16.33x	23.47x	5.27%	14.32B
KLÉPIERRE	9.31x	13.34x	15.9x	5.37%	12.25B
FEDERAL REALTY INVESTMENT TRUST	27.09x	10.82x	17.02x	3.98%	9.98B
MERLIN PROPERTIES SOCIMI, S.A.	7.53x	19.9x	26.93x	3.3%	9.24B
CAPITALAND ASCENDAS REIT	14.58x	11.77x	18.5x	6.47%	9.23B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	33.91x	7.41x	11.92x	5.81%	8.64B
Average	19.37x	14.45x	19.10x	4.84%	15.33B
Weighted average by Cap.	24.66x	15.11x	18.44x	5.12%