Backtest Dashboard
Data Audit: ESRT 1 ERRORS
Empire State Realty Trust, Inc · Office · Equity REIT ← Terug naar screener
Verifieer tegen externe bronnen
Klik onderstaande links om handmatig te valideren tegen officiële documenten.
Gedetecteerde data-issues
| Sev | Field | Source | Waarde | Reden |
|---|---|---|---|---|
| ERROR | roa |
eodhd_vs_stockanalysis | 0.0107 vs 0.0292 | 2-way mismatch (eodhd=0.0107 vs stockanalysis=0.0292, Δ=64%) |
| WARN | debt_to_equity |
eodhd_vs_stockanalysis | 2.5 vs 1.32 | 2-way mismatch (eodhd=2.5 vs stockanalysis=1.32, Δ=47%) |
| WARN | net_debt_ebitda |
eodhd_vs_stockanalysis | 5.05 vs 7.26 | 2-way mismatch (eodhd=5.05 vs stockanalysis=7.26, Δ=30%) |
3-source triangulation: REITnotes vs EODHD vs Stockanalysis
Voor velden die in meerdere bronnen voorkomen. Als 2/3 sources overeenkomen en 1 wijkt af → die 1 is waarschijnlijk fout. EODHD trekt direct uit SEC XBRL, stockanalysis ook uit GAAP-rapportering, REITnotes is een scrape.
| Veld | REITnotes | EODHD (annual) | Stockanalysis (FY) | Consensus? |
|---|---|---|---|---|
| Debt / Equity | - | 2.50 | - | — |
| Interest Coverage (EBITDA/Interest) | 2.94 | 3.60 | 3.22 | ⚡ Δ 21% |
| Debt / EBITDA | - | 5.05 | - | — |
| EBITDA ($M) | - | 374.08 | 335.52 | ✓ consistent |
| ROE (%) | - | 4.49 | - | — |
| ROA (%) | - | 1.07 | - | — |
| Market Cap ($B) | - | 1.75 | - | — |
Legenda: ✓ consistent (Δ<20%) — alle bronnen eens; ⚡ warning (Δ<50%) — kleinere mismatch; ⚠ error (Δ>50%) — minimaal één source is fout.
REITnotes (scrape)
symbol |
ESRT |
name |
Empire State Realty Trust, Inc |
sector |
Office |
reit_type |
Equity REIT |
market_cap_cat |
Mid-Cap |
score_a |
10 |
score_b |
6.2 |
score_c |
6.8 |
score_d |
10 |
score_e |
8 |
total_score |
8.27 |
rating |
Kopen |
dividend_yield |
2.7 |
payout_ratio |
0.1458 |
p_ffo |
6.041 |
ffo_type |
FFO |
interest_cov |
2.939 |
reitrating |
5.8 |
occupancy |
87 |
shares_outstanding |
1.701e+08 |
exchange |
NYSE |
ipo_date |
2013-10-02 |
EODHD valuation snapshot (live)
symbol |
ESRT.US |
market_cap |
1.754e+09 |
pe_ratio |
27.29 |
peg_ratio |
37.36 |
pb_ratio |
0.9284 |
ps_ratio |
2.259 |
ev_revenue |
4.205 |
ev_ebitda |
8.999 |
dividend_yield |
0.0244 |
roe_ttm |
0.0334 |
roa_ttm |
0.0204 |
operating_margin_ttm |
0.1559 |
profit_margin |
0.051 |
revenue_ttm |
7.767e+08 |
ebitda_val |
3.196e+08 |
book_value |
6.185 |
sector |
Real Estate |
industry |
REIT - Diversified |
updated_at |
2026-05-31 03:01:26 |
Stockanalysis.com (3rd source — GAAP, multi-year)
| Veld | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
revenue |
$779M | $768M | $768M | $740M | $727M |
operating_income |
$139M | $136M | $159M | $147M | $127M |
ebitda |
$336M | $330M | $344M | $337M | $344M |
ebit |
$139M | $136M | $159M | $147M | $127M |
net_income |
35.42 | 43.40 | 47.44 | 49.04 | 36.44 |
interest_expense |
$104M | $104M | $110M | $101M | $101M |
depreciation_amortization |
$196M | $195M | $185M | $190M | $217M |
free_cash_flow |
$-398M | $-361M | $-105M | 66.24 | -30.72 |
debt_to_equity |
- | 1.32 | - | - | - |
debt_to_ebitda |
- | 7.26 | - | - | - |
net_debt_to_ebitda |
- | 6.86 | - | - | - |
roe |
- | 4.05% | - | - | - |
roa |
- | 2.92% | - | - | - |
ebitda_margin |
43.10% | 43.01% | 44.73% | 45.52% | 47.30% |
dividend_yield |
- | 2.16% | - | - | - |
payout_ratio_gaap |
- | 54.67% | - | - | - |
market_cap |
- | $1112M | - | - | - |
pe_ratio |
- | 26.08 | - | - | - |
⚠ Stockanalysis Payout Ratio (GAAP basis) is misleidend voor REITs — kan >100% staan terwijl AFFO-payout gezond is. Voor REIT-payout: zie REITnotes kolom.
EODHD fundamentals_annual (laatste 3 fiscaaljaren)
| Veld | 2025-12-31 filed 2026-03-02 | 2024-12-31 filed 2025-02-28 | 2023-12-31 filed 2023-12-31 |
|---|---|---|---|
total_revenue |
$768.3M | $763.2M | $739.6M |
operating_income |
$135.6M | $158.7M | $146.7M |
ebitda |
$374.1M | $343.5M | $336.6M |
net_income |
$47.6M | $51.6M | $53.2M |
interest_expense |
$103.8M | $109.7M | $109.3M |
total_assets |
$4469.0M | $4510.3M | $4219.3M |
total_liab |
$2646.8M | $2728.3M | $2488.3M |
total_equity |
$1060.0M | $1030.7M | $1731.0M |
long_term_debt |
$1889.9M | $1889.2M | $2240.5M |
net_debt |
$2272.9M | $2098.4M | $1862.0M |
debt_to_equity |
2.50 | 2.65 | 1.44 |
roe |
0.04 | 0.05 | 0.03 |
roa |
0.01 | 0.01 | 0.01 |
gross_margin |
0.02 | 0.54 | 0.28 |
operating_margin |
0.18 | 0.21 | 0.20 |
asset_growth |
-0.01 | 0.07 | 0.01 |
Koersgegevens (EODHD prices)
| Eerste prijs in DB | 2014-01-02 |
| Laatste prijs (2026-06-04) | $5.26 |
| Prijs 3 jaar geleden | $5.91 |
| Prijs 5 jaar geleden | $11.26 |
| 52w high | $8.54 |
| 3Y total return | -11.0% |
| 5Y total return | -53.3% |
QM technische status
ffo_score |
8.27 |
ffo_pass |
1 |
div_yield_calc |
0.0128 |
yield_pass |
1 |
volatility |
0.299 |
vol_pass |
1 |
trend_pass |
0 |
price |
5.26 |
ma40 |
6.37 |
momentum |
-0.376 |
computed_at |
2026-06-04 22:00:32 |
pct_from_ath |
-70.9 |
years_listed |
12.4 |
market_cap |
8.95e+08 |
dilution_3y |
1.51 |
Audit checklist: bij verdenking van data-fouten, controleer (1) de laatste 10-K op SEC EDGAR voor revenue/ebitda/debt cijfers, (2) de IR-page voor FFO/AFFO/payout, (3) de current market cap op Yahoo. EODHD jaarcijfers komen direct uit SEC filings; REITnotes voor REIT-specifieke metrics is een onafhankelijke scrape die fouten kan bevatten.