Empire State Realty Trust, Inc.
$3.29B- Market cap
- $776.80M
- Debt
- +$2.65B
- Cash
- −$132.66M
Capital structure 23% equity / 77% debt · EV / Revenue 4.28x · EV / EBITDA 18.37x
Quick read
Fair value engine
Each company valued on the other's multiple, then compared with the market price.
ESRT · current priceP/E 18.16x
$4.54Latest market snapshot
Implied fair value · at LUV's multiple
$12.54176.2% above market
0.25 ESRT EPS (TTM)×50.15x LUV P/E=$12.54
Market $4.54Implied $12.54
LUV · current priceP/E 50.15x
$39.62Latest market snapshot
Implied fair value · at ESRT's multiple
$14.3563.8% below market
0.79 LUV EPS (TTM)×18.16x ESRT P/E=$14.35
Market $39.62Implied $14.35