Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · View financials
Decision snapshot: ESRT stock price vs DK: 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 DK's multiple
Needs DK P/E.
Implied fair value · at ESRT's multiple
Needs EPS (TTM) is negative, ESRT P/E.
Live quote
Price unavailable
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: ESRT FY 2025 (ended Dec 31, 2025) · DK FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
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
DELEK US HOLDINGS, INC. · implied price per share
Bear
-$54.68
Base
-$64.33
Bull
-$73.98
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
5.92x
Net debt / EBITDA
Leverage against operating earnings
0.27x
6.38x
Cash and equivalents
Liquid reserves on the balance sheet
$532.66M
$625.80M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider 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
VALERO ENERGY CORP/TX
ESRT vs VLO
Marathon Petroleum Corp
ESRT vs MPC
Phillips 66
ESRT vs PSX
PBF Energy Inc.
ESRT vs PBF
$608.57M
$3.24B
Live quote
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.
