DCF Calculator

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

Empire State Realty Trust, Inc. (ESRT)

Real Estate | REIT - Diversified

Today's Price

$5.01

Today's Fair Value

$3.31 -33.93%

Margin of Safety

-51.36%

Projected Value (5Y)

$5.33 +6.39%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.72% | CAGR (5y): 0.64%

Diluted Shares Growth Rate

Regression: -0.62% | CAGR (5y): -0.99%

Dividend Growth Rate

Regression: -10.95% | CAGR (5y): 14.87%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.75x)

Discount Rate