Empire State Realty Trust

Urban Growth And Green Upgrades Will Drive Expansion Despite Risks

AnalystHighTarget

Not Invested

Consensus Narrative from 6 Analysts

Published

02 May 25

Updated

07 May 25

AnalystHighTarget's Fair Value

US$10.00

23.3% undervalued

23 Jul

US$7.67

-31.9%

-2.0%

-31.9%

-2.0%

You can edit this narrative until May 12 6:02 AM. Then, changes will post as Updates.

Author's Valuation

US$10.0

23.3% undervalued

AnalystHighTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Decreased 9.09%

AnalystHighTarget Fair Value

US$10

23.3% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

1.80%

Office REITs revenue growth rate

0.03%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.57%

Calculation

US$10.15m

Earnings '28

215.69x

PE Ratio '28

US$2.19b

Market Cap '28

US$2.19b

Market Cap '28

174.56m

No. shares '28

US$12.54

Share Price '28

US$12.54 Share Price '28

Discounted to 2025 @ 7.83% p.a.

US$10.00

Fair Value '25

Urban Growth And Green Upgrades Will Drive Expansion Despite Risks

Shared on07 May 25Fair value Decreased 9.09%

Shared on07 May 25
Fair value Decreased 9.09%