Valuation Empire State Realty Trust, Inc.

Stocks

Real-time Estimate Cboe BZX 23:44:53 08/10/2026 +04			5-day change	1st Jan Change
4.575 ^USD	+2.35%		+10.77%	-29.83%

09-22	Resident And Empire State Realty Trust, Inc. Announce Exclusive Partnership To Host Private Culinary Events Across Its Iconic Portfolio	CI
08-07	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	773.9	-	-
Change	-	-29.53%	44.71%	9.31%	-35.52%	-30.26%	-	-
Enterprise Value (EV)	1,544	1,088	3,436	3,791	1,110	773.9	773.9	773.9
Change	-	-29.53%	215.86%	10.32%	-70.73%	-30.26%	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	1.04x	1.05x	0.98x
EV / Revenue	0x	0x	0x	0x	0x	1.04x	1.05x	0.98x
EV / EBITDA	0x	0x	0x	0x	0x	2.28x	2.53x	2.55x
EV / EBIT	0x	0x	0x	0x	0x	4.55x	6.29x	5.89x
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%	3.13%	3.26%	3.32%
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	4.470	4.470	4.470
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EMPIRE STATE REALTY TRUST, INC.	-	-	-	3.13%	774M
PROLOGIS, INC.	37.92x	18.12x	23x	3.36%	121B
SIMON PROPERTY GROUP, INC.	30.09x	13.69x	17.42x	4.56%	63.93B
REALTY INCOME CORPORATION	35.28x	14.35x	14.8x	6.12%	50.32B
GOODMAN GROUP	17.9x	15.13x	17.23x	1.15%	37.19B
SEGRO PLC	16.05x	24.98x	27.35x	3.58%	16.33B
KIMCO REALTY CORPORATION	25.53x	10.36x	14.28x	4.91%	14.66B
UNIBAIL-RODAMCO-WESTFIELD SE	8.04x	11.79x	14.44x	6.21%	14.36B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.19x	16.18x	23.51x	5.3%	14.11B
REGENCY CENTERS CORPORATION	28.45x	10.97x	16.01x	4.29%	12.94B
Average	24.16x	15.06x	18.67x	4.26%	34.56B
Weighted average by Cap.	29.95x	15.81x	19.38x	4.05%