Previous Close | $8.20 |
Intrinsic Value | $3.77 |
Upside potential | -54% |
Data is not available at this time.
Empire State Realty Trust, Inc. (ESRT) is a premier real estate investment trust (REIT) specializing in office and retail properties, with its flagship asset being the iconic Empire State Building in New York City. The company generates revenue primarily through leasing office and retail spaces, complemented by observatory operations at its landmark property. ESRT operates in a highly competitive urban real estate market, where it differentiates itself through prime locations, sustainable building practices, and a focus on tenant experience. Its portfolio is concentrated in Manhattan, positioning it to benefit from long-term demand in one of the world’s most resilient commercial real estate markets. The company’s observatory business provides a unique, high-margin revenue stream that diversifies its income beyond traditional leasing. ESRT’s market position is reinforced by its reputation as a steward of historic properties and its commitment to energy efficiency, which appeals to environmentally conscious tenants and investors alike.
In FY 2024, ESRT reported revenue of $767.9 million, with net income of $51.6 million and diluted EPS of $0.28. Operating cash flow stood at $260.9 million, reflecting stable cash generation from its diversified income streams. The absence of capital expenditures suggests disciplined cost management, though this may vary with future property enhancements or redevelopment projects. The company’s profitability metrics indicate steady performance in a challenging office market environment.
ESRT’s earnings power is supported by its high-profile assets and observatory operations, which contribute to stable cash flows. The company’s capital efficiency is evident in its ability to maintain operations without significant capital expenditures in the reported period. However, its leverage and interest coverage ratios would provide further insight into its ability to sustain earnings amid fluctuating market conditions.
ESRT’s balance sheet shows $385.5 million in cash and equivalents against total debt of $2.48 billion, indicating a leveraged but manageable position. The company’s liquidity appears adequate, with no immediate refinancing risks highlighted. The debt level is typical for a REIT of its scale, though interest rate exposure remains a consideration given the current macroeconomic environment.
ESRT’s growth is tied to the recovery of the New York City office market and its ability to attract tenants post-pandemic. The company paid a dividend of $0.14 per share, reflecting a conservative payout ratio that prioritizes balance sheet stability. Future growth may depend on strategic acquisitions or redevelopment opportunities, though none were disclosed in the reported period.
The market likely values ESRT based on its prime assets and long-term income potential, though office sector headwinds may weigh on its valuation multiples. Investors may focus on occupancy trends and lease renewals as indicators of future performance. The company’s iconic status provides a floor to its valuation, but sector-wide challenges could limit upside in the near term.
ESRT’s strategic advantages include its irreplaceable asset base and strong brand recognition. The outlook hinges on the recovery of urban office demand and the success of its sustainability initiatives. While near-term challenges persist, the company’s focus on high-quality properties and diversified revenue streams positions it for resilience over the long term.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |