Empire State Realty OP LP ES (ESBA) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Empire State Realty OP LP ES $3.00, price $4.07, upside -26.3%, quality 41 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Empire State Realty OP LP ES for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range $3.99 – $11.09 · fair‑value band $2.67 – $3.00 · the $4.07 price screens above the $3.00 fair value. Dashed = 300-day average. As of Sep 23, 2026.
Follow Empire State Realty OP LP ES in your weekly email
Every Wednesday you see whether Empire State Realty OP LP ES is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Empire State Realty OP, L.P. operates as a subsidiary of Empire State Realty Trust, Inc.
Stock analysis
Empire State Realty OP LP ES (ESBA) currently trades at $4.07, while our model-based Fair Value estimate is $3.00, implying the stock looks roughly 35.7% overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of $3.00 per share, and 4 of the 14 models we run sit above the $4.07 price.
Bear case: the DCF Models group reads lowest at $0.3800, and 10 of the 14 models stay below the price. Evidence for this calculation is high.
Scenario range: $2.67 (bear) to $3.00 (bull), the price of $4.07 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 41/100 (below-average quality), in the Real Estate sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Empire State Realty OP LP ES reported revenue of $768M in FY2025 versus $608M in FY2021, a compound +6.0%/yr. Reported net income was $47.6M in FY2025.
Key figures
Market cap $1.4B · P/E ratio 24.1 · P/S ratio 1.49 · EPS (TTM) $0.2100 · Dividend yield 3.4% · Net margin 6.2% · Return on equity 3.3% · Return on assets (EBIT) 3.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 39 out of 100 (low confidence).
What moves the price
The share trades about 48% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 2% fair-value upside, at −26%, ESBA screens richer than that median.
Fair Value models
Bear $2.67Fair Value $3.00Bull $3.00
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($0.0512 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.57/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+0.7%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+2.8%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+4.7%
Start year 2020 (pandemic). Over 10 years: +1.6% a year
Revenue growth 17 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: adjusted.
+55.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+52.5%
Dividend (yield on the price)3.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.1% vs 3%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.10% → 18%
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+40.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +36.9% a year for the price.
Compare Empire State Realty OP LP ES with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.REIT - Office · 68 stocks
Beats the industry median on 5/14 measures
Overall it trails its industry peers.
Valuation
Quality Score42 · Bottom 25%
Fair Value upside−26% · Below median
Profitability
Return on equity (TTM)3% · Above median
Return on assets2% · Above median
Net margin (TTM)8% · Below median
Operating margin (TTM)16% · Below median
Growth and dividend
Revenue growth5% · Above median
Dividend yield (TTM)3.4% · Bottom 25%
Balance sheet
Debt / equity1.78× · Highest 25%
Valuation Multiplesvs REIT - Office median · lower = cheaper
P/E (TTM)24.1× · Pricier than median
P/B1.34× · Priciest 25%
P/S (TTM)1.82× · Cheaper than median
P/FCF28.0× · Priciest 25%
EV/EBITDA9.8× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 28
FUTURE (revenue growth)25· sector 0
PAST (return on equity)13· sector 11
HEALTH (low debt)11· sector 66
DIVIDEND (yield)69· sector 100
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Empire State Realty OP LP ES Fair Value". https://www.fairvalue-calculator.com/stock/ESBA
Frequently asked questions
Is Empire State Realty OP LP ES (ESBA) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of $3.00 versus a price of $4.07, about −26% upside (overvalued).
What is the fair value of ESBA?
Our model-based fair value for Empire State Realty OP LP ES is $3.00 (as of Sep 23, 2026), built from audited fundamentals. The current price: $4.07.
What is the quality score of ESBA?
Empire State Realty OP LP ES has a Quality Score of 41/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Empire State Realty OP LP ES (ESBA)?
Our model-based price target is the fair value of $3.00 (as of Sep 23, 2026) from 14 valuation models. Cautious scenario $2.67, optimistic scenario $3.00. It is a calculation from audited fundamentals, not an analyst target.
What is the Empire State Realty OP LP ES stock forecast for 2026?
Our models put fair value at $3.00, about −26% upside versus a price of $4.07 (overvalued). Cautious scenario $2.67, optimistic scenario $3.00. The calculation is refreshed regularly with new filings.
What is the revenue of Empire State Realty OP LP ES (ESBA)?
Empire State Realty OP LP ES reported trailing-twelve-month revenue of about $777M (latest available figure, as of Sep 23, 2026).
Does Empire State Realty OP LP ES pay a dividend?
Empire State Realty OP LP ES currently shows a dividend yield of about 3.44% relative to its recent price (as of Sep 23, 2026).
What growth is priced into Empire State Realty OP LP ES (ESBA)?
For today's price to be fair in a discounted-cash-flow model, Empire State Realty OP LP ES would have to grow free cash flow by +40.1 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.8 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of ESBA use?
Our models discount Empire State Realty OP LP ES at 12.4 %: a base by market capitalisation (small), damped by beta 1.41, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Empire State Realty OP LP ES that is +40.1 % per year a year over ten years, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has Empire State Realty OP LP ES (ESBA) delivered so far?
Over the past 5 years revenue at Empire State Realty OP LP ES grew +4.8 % a year. The price currently implies +40.1 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Empire State Realty OP LP ES (ESBA) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into Empire State Realty OP LP ES (+40.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Empire State Realty OP LP ES (ESBA)?
The free-cash-flow yield on the price is 4.60 %: that much free cash flow Empire State Realty OP LP ES produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Empire State Realty OP LP ES (ESBA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Empire State Realty OP LP ES it is $3.00 per share (as of Sep 23, 2026), against a price of $4.07. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Empire State Realty OP LP ES stock overvalued or undervalued in 2026?
As of Sep 23, 2026, ESBA trades above its calculated fair value: price $4.07, fair value $3.00, a gap of about −26% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of ESBA?
No. The price is what the market pays today ($4.07); the fair value is what the company's own numbers justify ($3.00). For Empire State Realty OP LP ES the two are $1.07 per share apart. That gap is exactly why we show both numbers side by side.
How much is Empire State Realty OP LP ES worth?
The market values Empire State Realty OP LP ES at about $1.4B (market capitalisation, as of Sep 23, 2026). Per share that is $4.07; our models calculate a fair value of $3.00 per share.
What do the bullish and bearish scenarios say about ESBA?
Our models span a range for Empire State Realty OP LP ES: cautious scenario $2.67, base $3.00, optimistic $3.00 per share (as of Sep 23, 2026, price $4.07). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ESBA?
Empire State Realty OP LP ES trades at a price-to-earnings ratio of 24.1 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $3.00 is built from several models across several years. Other multiples: P/B 1.3, P/S 1.8, EV/EBITDA 9.8.
How solid is the balance sheet of Empire State Realty OP LP ES (ESBA)?
Balance-sheet figures for Empire State Realty OP LP ES (as of Sep 23, 2026): return on equity 3.3%, debt of 1.78 per unit of equity. They feed the Quality Score of 41/100, which measures business quality independently of the share price.
How far is ESBA from its 52-week high?
Empire State Realty OP LP ES trades at $4.07, about 48% below its 52-week high of $7.78 and 2% above the low of $3.99 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of $3.00 is for.
Which stocks are comparable to Empire State Realty OP LP ES?
From the same area (Real Estate) we also value BXP, Inc, MERLIN Properties SOCIMI, S.A, Vornado Realty Trust, Alexandria Real Estate Equities, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Empire State Realty OP LP ES stock attractive at the current price?
The data as of Sep 23, 2026: price $4.07, calculated fair value $3.00 (−26%), Quality Score 41/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of ESBA calculated?
We run Empire State Realty OP LP ES through 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $3.00, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. Empire State Realty OP LP ES itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Empire State Realty OP LP ES (ESBA)?
The closing price on Sep 23, 2026 was $4.07. Our model-based fair value is $3.00, about −26% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Empire State Realty OP LP ES right now?
The price sits above even our optimistic bull case ($3.00). The favourable scenario is already priced in. Weak quality (41/100) and above fair value at the same time, the margin of safety is missing on both counts. The models converge in a tight band ($2.67 to $3.00), unusually little disagreement for a valuation. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of Empire State Realty OP LP ES (ESBA) come from?
Earnings per share at Empire State Realty OP LP ES grew +5.3 % a year from 2014 to 2025. Broken into its drivers: revenue per share +1.5 %, EBIT margin −2.4 %, tax rate +0.9 %, residual (interest, one-offs) +5.4 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Empire State Realty OP LP ES
How large is the market capitalisation of Empire State Realty OP LP ES (ESBA)?
The market capitalisation of Empire State Realty OP LP ES is $1.4B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Empire State Realty OP LP ES (ESBA)?
The price-to-sales ratio of Empire State Realty OP LP ES is 1.49 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Empire State Realty OP LP ES (ESBA)?
Earnings per share at Empire State Realty OP LP ES are $0.2100 (price ÷ EPS = P/E 24.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Empire State Realty OP LP ES (ESBA)?
The dividend yield of Empire State Realty OP LP ES is 3.4% (payout 66.7%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Empire State Realty OP LP ES (ESBA)?
The net margin of Empire State Realty OP LP ES is 6.2% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Empire State Realty OP LP ES (ESBA)?
The return on equity (ROE) of Empire State Realty OP LP ES is 3.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Empire State Realty OP LP ES (ESBA)?
On an EBIT basis the return on assets of Empire State Realty OP LP ES is 3.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Empire State Realty OP LP ES (ESBA)?
The operating margin of Empire State Realty OP LP ES is 15.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Empire State Realty OP LP ES (ESBA)?
Revenue at Empire State Realty OP LP ES is growing +4.9% versus a year earlier (3y avg +2.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Empire State Realty OP LP ES (ESBA)?
Earnings per share at Empire State Realty OP LP ES are growing −85.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Empire State Realty OP LP ES (ESBA) carry?
The net debt of Empire State Realty OP LP ES is $2.3B (fiscal year 2025, ≈ 45.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Empire State Realty OP LP ES in the live analysis
One click puts Empire State Realty OP LP ES on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 23, 2026