Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2024 · View financials
Decision snapshot: ESRT stock price vs DFS: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at DFS's multiple
Needs DFS P/E.
Implied fair value · at ESRT's multiple
Needs ESRT P/E.
Live quote
Price unavailable
Metric by metric
Filter, sort, and scan the equity metrics that matter most for banks: book value, tangible book, returns, and operating efficiency.
Lower is better
Lower is better
Profitability lag
Asset efficiency lag
Lower is better
Statements
Bank-focused income statement and equity metrics aligned to the reporting windows.
SEC periods: ESRT FY 2025 (ended Dec 31, 2025) · DFS FY 2024 (ended Dec 31, 2024). Fiscal years are not aligned.
Trendline
Six fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Tangible book and profitability anchor a bank, not enterprise value.
Deposits and cash-like balances distort enterprise value for banks, so this section reads equity value, tangible book and profitability instead.
Price / book
Market cap
—
Tangible equity
$278.28M
Price / tangible book
—
Price / book
—
Return on equity
6.9%
Return on assets
1.6%
Efficiency ratio
—
Price / book
Market cap
—
Tangible equity
$17.58B
Price / tangible book
—
Price / book
—
Return on equity
25.3%
Return on assets
3.1%
Efficiency ratio
36.7%
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
EMPIRE STATE REALTY TRUST, INC. · implied price per share
Bear
$11.50
Base
$13.54
Bull
$15.57
DISCOVER FINANCIAL SERVICES · implied price per share
Bank model off — standard DCF modelling is disabled for financial institutions.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
0.57x
0.91x
Net debt / EBITDA
Leverage against operating earnings
0.27x
-0.40x
Cash and equivalents
Liquid reserves on the balance sheet
$532.66M
$23.10B
Total debt
Interest-bearing obligations outstanding
$608.57M
$16.37B
Comparable set
Where the pair sits against the wider banking comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
SL GREEN REALTY CORP
ESRT vs SLG
BXP, Inc.
ESRT vs BXP
JBG SMITH Properties
ESRT vs JBGS
BRANDYWINE REALTY TRUST
ESRT vs BDN
Hudson Pacific Properties, Inc.
ESRT vs HPP
CAPITAL ONE FINANCIAL CORP
ESRT vs COF
American Express Company
ESRT vs AXP
Visa Inc.
ESRT vs V
Mastercard Incorporated
ESRT vs MA
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
Price unavailable
