Three independent discounted-cash-flow-style models value EMPIRE STATE REALTY TRUST, INC. every trading day. 0 of 3 currently price ESRT above its market price.
| Free Cash Flow model | $3.93 |
| Excess Profit model | $-11.46 |
| Residual Earnings model | $1.30 |
| Dividend Discount model | $2.87 |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +10.1% |
| Net debt / EBITDA | -1.0× |
| Gross margin | +100.0% |
| Revenue CAGR | +1.9% |
| Cash conversion | 3.4× |
| Dividend yield | +3.2% |
| Buyback yield | -2.2% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open ESRT in StockKitty