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

Current price: $4.88

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.

Discount Rate

Your required annual return on investmentTerminal Growth Rate

Long-run growth rate beyond projection period (≤ GDP growth)

Graham Number

√(22.5 × EPS × Book Value per Share)

$6.16

+26% upside

Earnings Power Value

Normalized after-tax earnings ÷ required return (zero-growth)

$5.26

+8% 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

23% downside

Target P/E Multiple

Long-run historical average: 26×

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.