Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Real Estate
/
Empire State Realty Trust
ESRT
Empire State Realty Trust
New York Office Assets Will Maintain Revenue Amid Rising Risks
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
05 May 25
Updated
05 May 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$8.45
9.4% undervalued
intrinsic discount
05 May
US$7.66
Loading
1Y
-26.5%
7D
3.1%
Author's Valuation
US$8.5
9.4% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$8.5
9.4% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-24m
762m
2014
2017
2020
2023
2025
2026
2028
Revenue US$494.2m
Earnings US$11.5m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
1.79%
Office REITs revenue growth rate
0.04%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.30%
Calculation
US$11.50m
Earnings '28
x
158.02x
PE Ratio '28
=
US$1.82b
Market Cap '28
US$1.82b
Market Cap '28
/
173.84m
No. shares '28
=
US$10.45
Share Price '28
US$10.45
Share Price '28
Discounted to 2025 @ 7.34% p.a.
=
US$8.45
Fair Value '25
