REITWAVE.COM Institutional Equity Tear Sheet Generator
Download Vector PDF Export Model (CSV)
REITWAVE.COM | INSTITUTIONAL REAL ESTATE RESEARCH
AS OF: OCTOBER 24, 2026  |  10Y TREASURY: 4.99%  |  SIC 6798

Empire State Realty OP, L.P. ($ESBA)

Sector: Commercial / Retail  •  Exchange / CIK: NYSE / 0001553079  •  Properties: 150 Assets
Trading at a 8.3% discount to NAV
Safety Score: 80/100 (Safe)  |  Credit: BBB

Live Share Price

$4.76
52W Range: $3.79 - $7.83

Valuation Multiples

14.0x P/AFFO
P/FFO: 12.9x  |  FFO/sh: $0.37

Net Asset Value (NAV)

$5.19
Prem/Disc: -8.3%  |  Cap: 6.54%

Dividend Cash Flow

5.04% Yield
$0.24/yr (Quarterly)  |  Payout: 70.6%
Balance Sheet & Debt Maturity Sentry
Net Debt to EBITDAre stands at 5.4x. Portfolio leased occupancy is 95.0% with a weighted average lease term (WALT) of 6.5 years. Senior credit rating of BBB provides institutional capital markets access for debt refinancing.
Recent Dividend Payment History (Last 6 Declarations)
Ex-Dividend Date Record / Pay Date Cash Distribution Status / Corporate Action
2026-09-30 2026-10-15 $0.0600 Regular Distribution
Representative Commercial Asset Concentrations (From SEC Form 10-K Item 2)
Commercial Asset / Property Name Location Rentable Sq Ft Occupancy Implied Asset Valuation
Empire State Realty OP, L.P. Flagship Commercial Portfolio United States Nationwide 18,750,000 sq ft (implied) 95.0% $778,500,000
Quantitative Risk & Benchmark Performance (QuantStats • VNQ)
Empirical 252-day trading window compared to Vanguard Real Estate ETF (VNQ) benchmark
METHODOLOGY: QUANTSTATS / CAPM
Beta vs VNQ
0.8
Defensive (Low Sensitivity)
Annualized Alpha (α)
-39.36%
Trailing VNQ
Sharpe Ratio (vs VNQ)
-0.76 vs 0.04
-0.80 Spread
Max Drawdown (1-Yr)
-49.2% vs -11.4%
-37.8% vs VNQ
ESBA vs VNQ QuantStats Performance & Underwater Drawdown
Quantitative Risk & Return Metric ESBA VNQ (Benchmark) Institutional Delta / Spread
Beta (β) vs VNQ
Covariance sensitivity to US REIT market
0.8 1.00 -0.20 (Defensive (Low Sensitivity))
Annualized Alpha (α)
Excess CAPM risk-adjusted performance
-39.36% 0.00% (Baseline) Trailing VNQ
Sharpe Ratio (Rf = 4.5%)
Annualized excess return per unit of volatility
-0.76 0.04 -0.80
Sortino Ratio
Downside semi-variance risk-adjusted return
-0.66 0.03 -0.69
Annualized Volatility (σ)
Standard deviation of daily price returns × √252
52.5% 13.9% +38.6% (Higher Volatility)
Maximum Drawdown (1-Year)
Peak-to-trough capital decline over trailing 12M
-49.2% -11.4% -37.8% vs VNQ
1-Year Trailing Return (CAGR)
Compounded annual growth rate
-38.9% 4.1% -43.0% Spread
R-Squared (R²) & Correlation
Statistical correlation coefficient against VNQ
R² 0.05 Corr: 0.21 5% variance explained by VNQ
Trading Session Win Rate
Percentage of positive daily closing sessions
45.6% 51.6% -6.0% vs Benchmark
QuantStats Analytical Synthesis: ESBA displays a Beta of 0.80 relative to VNQ with 0.05 R² correlation. Annualized volatility is 52.5% (38.6% higher than VNQ at 13.9%). Trailing 12-month Alpha stands at -39.36% (Trailing VNQ) with a Sharpe ratio of -0.76 against 0.04 for VNQ, and a maximum drawdown of -49.2%.
SEC CIK: 0001553079  |  Principal Executive Officer: Executive Leadership / Empire Corp  |  Total PEO Compensation: Reported in DEF 14A (N/A)
Official SEC Accession: 0001553079-26-000001
CONFIDENTIAL INSTITUTIONAL TEAR SHEET • REITWAVE.COM (v1.0.0) • Data Sources: SEC EDGAR Form 10-K / DEF 14A, PR Newswire, Bloomberg/CBRE Comps. For institutional and accredited investor due diligence. Not a solicitation or investment recommendation.