DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Empire State Realty OP, L.P. (ESBA)

Real Estate | REIT - Diversified

Today's Price

$5.21

Today's Fair Value

$5.63 +8.06%

Margin of Safety

+7.46%

Projected Value (5Y)

$9.07 +74.09%

Dividends Paid (5Y)

$0.74

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.69% | CAGR (5y): 0.76%

Diluted Shares Growth Rate

Regression: -0.59% | CAGR (5y): -0.99%

Dividend Growth Rate

Regression: -10.87% | CAGR (5y): 14.87%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.18x)

Discount Rate