investorscraft@gmail.com

Intrinsic Value of Empire State Realty Trust, Inc. (ESRT)

Previous Close$8.20
Intrinsic Value
Upside potential
Previous Close
$8.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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