MODEL VERDICT
Empire State Realty OP, L.P. (ESBA)
Relative Valuation•Peer multiples, competitive benchmarking & quality-adjusted fair value
Empire State Realty OP, L.P. is currently trading at a 21.04% discount to its peer-implied fair value.
5 curated peers matched by business model, revenue composition, and market position
3 valuation metrics · peer-median based
| Multiple | Current | Peer Median | vs Peers | Implied Price |
|---|---|---|---|---|
| P/FFOPrice paid for REIT funds from operations. | 5.94x | 7.42x | Discount -19.96% | $6.66 |
| EV/EBITDAEnterprise value versus operating cash earnings proxy. | 11.19x | 12.29x | Discount -8.98% | $6.93 |
| Dividend YieldCash yield paid to shareholders. | 1.65% | 1.88% | Premium +14.28% | $4.66 |
How the model derives the final fair value from peer baselines and quality metrics
Opportunity: The stock is trading at a 17.36% discount to its quality-adjusted fair value of $6.45. To reach its estimated fair value, the stock would need to appreciate by 21.01% from its current price of $5.33.
Quality metrics are broadly comparable to peers.
Quality adjustments are capped at ±15% (up to ±20% for financial services) to prevent runaway premiums. Based on trailing twelve months and multi-year CAGR data where available.
How current multiples rank vs 8 years of the stock’s own history
| Multiple | Current | Historical Median | Percentile | Status |
|---|---|---|---|---|
| EV/EBITDA8 years of data | 11.19x | 14.79x | 13th | Below historical norm |
| P/FFO8 years of data | 5.94x | 12.04x | 0th | Below historical norm |
| P/AFFO4 years of data | 32.81x | 31.56x | 50th | Normal vs history |
| Dividend Yield8 years of data | 1.65% | 1.35% | 75th | Above historical norm |
Empire State Realty OP, L.P. currently trades near the lowest valuation levels observed during the last 8 years.
Model-identified caveats to consider
ESBA looks cheap versus peers using curated peers, with relative upside of 21.0%.
Answers to common questions about ESBA's relative valuation and our methodology.
Empire State Realty OP, L.P.'s fair value of $6.45 is the price at which the stock would trade if valued at the same multiples as its 5-company peer group, adjusted for differences in business quality. At $5.33, the stock trades at a +21.01% discount to fair value. This is a reference point, not a price target.
The 5 peers shown were selected based on business model similarity, revenue composition, and market position. Each peer was matched for comparable operations, not just industry label. Only companies with clean, usable financial data are included.
Empire State Realty OP, L.P. has strengths in ffo payout ratio, net debt / ebitda, and challenges in ffo growth, dividend yield relative to its peer group. The Quality Adjustment section breaks down each driver.
No. This page provides an automated quantitative comparison of Empire State Realty OP, L.P. against its peers. It is not investment advice, a recommendation, or a solicitation. Valuation is only one factor in an investment decision — it does not account for growth catalysts, management quality, regulatory risk, or your personal financial situation.
Look at the Historical Context to see where current multiples sit versus the stock's own history. Review the Risk Factors section for model-identified caveats. Compare the Analyst Consensus to our model output for another perspective. Valuation is only one dimension — growth trajectory, competitive position, and market conditions all matter.
Valuation data is refreshed weekly based on the latest financial filings, market prices, and analyst estimates. Empire State Realty OP, L.P.'s fair value, peer multiples, and quality scores will shift over time as new earnings are reported and stock prices change.
Disclaimer: This page is for informational purposes only and does not constitute financial advice. Fair value estimates are model outputs under stated assumptions and should not be relied upon as the sole basis for any investment decision.