investorscraft@gmail.com

Intrinsic value of SL Green Realty Corporation (SLG)

Previous Close$46.79
Intrinsic Value
Upside potential
Previous Close
$46.79
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh99.44 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

SL Green Realty Corp., an S&P 500 company and Manhattan's largest office landlord, is a fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of September 30, 2020, SL Green held interests in 93 buildings totaling 40.6 million square feet. This included ownership interests in 29.2 million square feet of Manhattan buildings and 10.3 million square feet securing debt and preferred equity investments.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %-21.4NaN
Revenue, $828NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m660NaN
Operating income, $m168NaN
EBITDA, $m420NaN
Interest expense (income), $mNaN
Earnings before tax, $m432NaN
Tax expense, $m-0NaN
Net income, $m432NaN

BALANCE SHEET

Cash and short-term investments, $m337NaN
Total assets, $m11067NaN
Adjusted assets (=assets-cash), $m10730NaN
Average production assets, $m5598NaN
Working capital, $m244NaN
Total debt, $m4974NaN
Total liabilities, $m6106NaN
Total equity, $m4961NaN
Debt-to-equity ratio1.003NaN
Adjusted equity ratio0.548NaN

CASH FLOW

Net income, $m432NaN
Depreciation, amort., depletion, $m252NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1027NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m196NaN
Free cash flow, $m831NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m244
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount