Empire State Realty Trust, Inc. (ESRT)
Current price: $4.23
These defaults work well for most companies. Only adjust them if you have a specific view on this business's risk profile or long-term growth prospects.
Graham Number
√(22.5 × EPS × Book Value per Share)
$4.70
+11% upside
Earnings Power Value
Normalized after-tax earnings ÷ required return (zero-growth)
$5.26
+24% upside
DCF Fair Value
Projected free cash flow discounted to present value + terminal value
Not applicable
Not meaningful for real estate investment trusts — REITs are valued on funds from operations (FFO), not free cash flow.
P/E Fair Value
Earnings per share × target P/E multiple
$3.75
11% downside
Valuation estimates are models, not investment advice. They are highly sensitive to the assumptions chosen and carry significant uncertainty. Past fundamentals do not guarantee future performance.