VORNADO REALTY TRUST (VNO)
Real Estate Investment Trusts · Financial Services · $15.8B
Intrinsic Value (Consensus)
$106.57
Current Price
$84.00
Margin of Safety
+26.9%
26.9% Below Intrinsic Value
Value: $107
Price: $84
Valuation Model Estimates
Current Price: $84.00
DCF (Discounted Cash Flow)
$266.67
Graham Number
$54.84
Earnings Power Value
$40.78
Relative Value (P/E)
$84.00
Dividend Discount Model
$246.67
Consensus Value
$106.57
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $4.20
- EPS (Forward)
- $5.04
- Book Value
- $31.83
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 15.1%
- Debt/Equity
- 38%
- Revenue Growth
- 299.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.9%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance