DCF Calculator

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

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

Real Estate | REIT - Diversified

Today's Price

$5.08

Today's Fair Value

$5.22 +2.76%

Margin of Safety

+2.68%

Projected Value (5Y)

$8.41 +65.55%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

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

Diluted Shares Growth Rate

Regression: -0.6% | CAGR (5y): -0.99%

Dividend Growth Rate

Regression: -12.6% | CAGR (5y): 14.87%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.19x)

Discount Rate