Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: FWONA stock price vs ESRT: 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 ESRT's multiple
Needs ESRT P/E.
Implied fair value · at FWONA's multiple
Needs FWONA P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: FWONA FY 2025 (ended Dec 31, 2025) · ESRT FY 2025 (ended Dec 31, 2025).
Trendline
Nine fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 85% equity / 15% debt · EV / Revenue 7.52x · EV / EBITDA 25.59x
Capital structure 23% equity / 77% debt · EV / Revenue 4.28x · EV / EBITDA 18.37x
FWONA carries the larger enterprise value at $33.70B against $3.29B; ESRT trades on the lower EV / Revenue multiple (4.28x vs 7.52x); ESRT on the lower EV / EBITDA (18.37x vs 25.59x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
LIBERTY MEDIA CORPORATION · implied price per share
Bear
$7.83
Base
$10.65
Bull
$15.66
EMPIRE STATE REALTY TRUST, INC. · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
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.
Debt / equity
Total debt against shareholders' equity
0.66x
2.50x
Net debt / EBITDA
Leverage against operating earnings
3.11x
14.03x
Cash and equivalents
Liquid reserves on the balance sheet
$1.06B
$132.66M
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.
COMCAST CORP
FWONA vs CMCSA
Walt Disney Co
FWONA vs DIS
Paramount Global
FWONA vs PARA
Fox Corp
FWONA vs FOXA
SL GREEN REALTY CORP
FWONA vs SLG
BXP, Inc.
FWONA vs BXP
JBG SMITH Properties
FWONA vs JBGS
BRANDYWINE REALTY TRUST
FWONA vs BDN
Hudson Pacific Properties, Inc.
FWONA vs HPP
$5.15B
$2.65B
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.
