image
Vornado Realty Trust VNO-PL
Real Estate - REIT - Office - NYSE - US
Watchlist
$ 18.05
-0.824 %
$ 7.95 B
Market Cap
28.03
P/E
1. INTRINSIC VALUE

Vornado's portfolio is concentrated in the nation's key market — New York City — along with the premier asset in both Chicago and San Francisco. Vornado is also the real estate industry leader in sustainability policy. The company owns and manages over 23 million square feet of LEED certified buildings and received the Energy Star Partner of the Year Award, Sustained Excellence 2019. In 2012, Vornado commemorated 50 years on the NYSE.[ Read More ]

The intrinsic value of one VNO-PL stock under the base case scenario is HIDDEN Compared to the current market price of 18.1 USD, Vornado Realty Trust is HIDDEN

VNO-PL Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart VNO-PL

image
FINANCIALS
1.81 B REVENUE
0.62%
Growth Rates
1Year 0.62%
3Years 5.83%
5Years -3.49%
7Years -4.53%
10Years -4.13%
745 M OPERATING INCOME
524.49%
Growth Rates
1Year 524.49%
3Years 85.12%
5Years 5.02%
7Years 4.40%
10Years -1.59%
32.9 M NET INCOME
108.60%
Growth Rates
1Year 108.60%
3Years 27.47%
5Years -39.99%
7Years -38.44%
10Years -24.75%
648 M OPERATING CASH FLOW
-18.87%
Growth Rates
1Year -18.87%
3Years 15.17%
5Years -4.19%
7Years -6.02%
10Years -4.63%
-129 M INVESTING CASH FLOW
85.80%
Growth Rates
1Year 85.80%
3Years -13.62%
5Years 31.88%
7Years 24.12%
10Years -1.65%
-412 M FINANCING CASH FLOW
48.63%
Growth Rates
1Year 48.63%
3Years -24.52%
5Years 18.18%
7Years 1.14%
10Years 15.20%
443 M REVENUE
-1.56%
Growth Rates
1Year 0.62%
3Years 5.83%
5Years -3.49%
7Years -4.53%
10Years -4.13%
-30.5 M OPERATING INCOME
-44.89%
Growth Rates
1Year 524.49%
3Years 85.12%
5Years 5.02%
7Years 4.40%
10Years -1.59%
-44.5 M NET INCOME
-87.65%
Growth Rates
1Year 108.60%
3Years 27.47%
5Years -39.99%
7Years -38.44%
10Years -24.75%
-226 M OPERATING CASH FLOW
-116.17%
Growth Rates
1Year -18.87%
3Years 15.17%
5Years -4.19%
7Years -6.02%
10Years -4.63%
-177 M INVESTING CASH FLOW
0.25%
Growth Rates
1Year 85.80%
3Years -13.62%
5Years 31.88%
7Years 24.12%
10Years -1.65%
-13.2 M FINANCING CASH FLOW
73.52%
Growth Rates
1Year 48.63%
3Years -24.52%
5Years 18.18%
7Years 1.14%
10Years 15.20%
Balance Sheet Decomposition Vornado Realty Trust
image
Current Assets 2.21 B
Cash & Short-Term Investments 997 M
Receivables 771 M
Other Current Assets 439 M
Non-Current Assets 14 B
Long-Term Investments 2.61 B
PP&E 680 M
Other Non-Current Assets 10.7 B
Current Liabilities 32.2 M
Accounts Payable 411 M
Short-Term Debt 589 M
Other Current Liabilities -967 M
Non-Current Liabilities 9.21 B
Long-Term Debt 8.4 B
Other Non-Current Liabilities 810 M
EFFICIENCY
Earnings Waterfall Vornado Realty Trust
image
Revenue 1.81 B
Cost Of Revenue 905 M
Gross Profit 906 M
Operating Expenses 605 M
Operating Income 745 M
Other Expenses 712 M
Net Income 32.9 M
RATIOS
50.02% GROSS MARGIN
50.02%
Averages
1Year 50.02%
3Years 50.43%
5Years 50.39%
7Years 52.13%
10Years 54.32%
41.12% OPERATING MARGIN
41.12%
Averages
1Year 41.12%
3Years 18.43%
5Years 40.69%
7Years 37.08%
10Years 34.28%
5.82% NET MARGIN
5.82%
Averages
1Year 5.82%
3Years -1.45%
5Years 25.79%
7Years 22.95%
10Years 26.22%
1.91% ROE
1.91%
Averages
1Year 1.91%
3Years -0.60%
5Years 7.58%
7Years 7.60%
10Years 9.13%
0.65% ROA
0.65%
Averages
1Year 0.65%
3Years -0.22%
5Years 2.74%
7Years 2.52%
10Years 2.99%
2.87% ROIC
2.87%
Averages
1Year 2.87%
3Years 1.42%
5Years 4.79%
7Years 4.50%
10Years 4.39%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Vornado Realty Trust
image
Net Income 32.9 M
Depreciation & Amortization 458 M
Capital Expenditures 0
Stock-Based Compensation 43.2 M
Change in Working Capital -25.6 M
Others 77.4 M
Free Cash Flow 648 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Vornado Realty Trust
image
Wall Street analysts predict an average 1-year price target for VNO-PL of $30.8 , with forecasts ranging from a low of $24 to a high of $34 .
VNO-PL Lowest Price Target Wall Street Target
24 USD 32.96%
VNO-PL Average Price Target Wall Street Target
30.8 USD 70.64%
VNO-PL Highest Price Target Wall Street Target
34 USD 88.37%
4. DIVIDEND ANALYSIS
0.21% DIVIDEND YIELD
0.338 USD DIVIDEND PER SHARE
5. COMPETITION

Vornado's portfolio is concentrated in the nation's key market — New York City — along with the premier asset in both Chicago and San Francisco.

image
17.9 USD
VNO-PO
Undervalued 12.59%

Vornado's portfolio is concentrated in the nation's key market — New York City — along with the premier asset in both Chicago and San Francisco.

image
17.9 USD
VNO-PM
Undervalued 0.55%

Equity Commonwealth (NYSE: EQC) is a Chicago based, internally managed and self-advised real estate investment trust (REIT) with commercial office properties in the United States.

image
26.4 USD
EQC-PD
Undervalued 5.47%

Hudson Pacific is a real estate investment trust with a portfolio of office and studio properties totaling nearly 19 million square feet, including land for development.

image
-0.0186 USD
HPP-PC
Overvalued 100.14%

SL Green Realty Corp., an S&P 500 company and Manhattan's largest office landlord, is a fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties.

image
-48.3 USD
SLG-PI
Overvalued 302.59%

City Office REIT, Inc. (NYSE: CIO) invests in high-quality office properties in 18-hour cities with strong economic fundamentals, primarily in the Southern and Western United States.

image
0 USD
CIO-PA
Overvalued 100.00%

Equity Commonwealth (NYSE: EQC) is a Chicago based, internally managed and self-advised real estate investment trust (REIT) with commercial office properties in the United States.

image
26.4 USD
EQC
Undervalued 31.33%
6. Ownership
Insider Ownership Vornado Realty Trust
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
20.5 M USD 2
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
10 months ago
Dec 21, 2023
Sell 7.77 M USD
Fascitelli Michael D
Director
- 262945
 29.5365 USD
10 months ago
Dec 22, 2023
Sell 5.74 M USD
Fascitelli Michael D
Director
- 196736
 29.1868 USD
10 months ago
Dec 22, 2023
Sell 4.21 M USD
Fascitelli Michael D
Director
- 140319
 30.0379 USD
11 months ago
Dec 13, 2023
Sell 428 K USD
WIGHT RUSSELL B JR
Director
- 15000
 28.5159 USD
11 months ago
Dec 13, 2023
Sell 233 K USD
WIGHT RUSSELL B JR
Director
- 8000
 29.0956 USD
11 months ago
Dec 14, 2023
Sell 91.5 K USD
WIGHT RUSSELL B JR
Director
- 3000
 30.4907 USD
11 months ago
Dec 14, 2023
Sell 125 K USD
WIGHT RUSSELL B JR
Director
- 4000
 31.3036 USD
11 months ago
Dec 08, 2023
Sell 140 K USD
WIGHT RUSSELL B JR
Director
- 5000
 27.9535 USD
11 months ago
Dec 06, 2023
Sell 561 K USD
WIGHT RUSSELL B JR
Director
- 20000
 28.0377 USD
11 months ago
Dec 07, 2023
Sell 1.24 M USD
WIGHT RUSSELL B JR
Director
- 44595
 27.7325 USD
1 year ago
May 25, 2023
Bought 11.4 K USD
WIGHT RUSSELL B JR
Director
+ 1000
 11.4 USD
1 year ago
May 25, 2023
Bought 11.4 K USD
WIGHT RUSSELL B JR
Director
+ 1000
 11.4 USD
1 year ago
May 26, 2023
Bought 11.2 K USD
WIGHT RUSSELL B JR
Director
+ 1000
 11.2 USD
1 year ago
May 26, 2023
Bought 11.2 K USD
WIGHT RUSSELL B JR
Director
+ 1000
 11.2 USD
1 year ago
May 25, 2023
Bought 18.8 K USD
WIGHT RUSSELL B JR
Director
+ 1673
 11.2397 USD
1 year ago
May 25, 2023
Bought 18.7 K USD
WIGHT RUSSELL B JR
Director
+ 1668
 11.2399 USD
1 year ago
May 23, 2023
Bought 11.5 K USD
WIGHT RUSSELL B JR
Director
+ 1000
 11.52 USD
1 year ago
May 23, 2023
Bought 11.5 K USD
WIGHT RUSSELL B JR
Director
+ 1000
 11.51 USD
1 year ago
May 17, 2023
Bought 11 K USD
WIGHT RUSSELL B JR
Director
+ 1000
 10.9864 USD
1 year ago
May 17, 2023
Bought 11 K USD
WIGHT RUSSELL B JR
Director
+ 1000
 10.986 USD
1 year ago
May 17, 2023
Bought 9.28 K USD
WIGHT RUSSELL B JR
Director
+ 1000
 9.2797 USD
1 year ago
May 17, 2023
Bought 9.26 K USD
WIGHT RUSSELL B JR
Director
+ 1000
 9.265 USD
1 year ago
May 16, 2023
Bought 22.1 K USD
WIGHT RUSSELL B JR
Director
+ 2000
 11.05 USD
1 year ago
May 15, 2023
Bought 11.1 K USD
WIGHT RUSSELL B JR
Director
+ 1000
 11.1398 USD
1 year ago
May 16, 2023
Bought 22.1 K USD
WIGHT RUSSELL B JR
Director
+ 2000
 11.05 USD
1 year ago
May 15, 2023
Bought 11.2 K USD
WIGHT RUSSELL B JR
Director
+ 1000
 11.15 USD
1 year ago
May 16, 2023
Bought 11.2 K USD
WIGHT RUSSELL B JR
Director
+ 1000
 11.15 USD
1 year ago
May 16, 2023
Bought 19 K USD
WIGHT RUSSELL B JR
Director
+ 2000
 9.51 USD
1 year ago
May 16, 2023
Bought 19 K USD
WIGHT RUSSELL B JR
Director
+ 2000
 9.49 USD
1 year ago
May 16, 2023
Bought 11.5 K USD
WIGHT RUSSELL B JR
Director
+ 1000
 11.5 USD
1 year ago
May 12, 2023
Bought 11 K USD
WIGHT RUSSELL B JR
Director
+ 1000
 11.04 USD
1 year ago
May 11, 2023
Bought 78 K USD
WIGHT RUSSELL B JR
Director
+ 7000
 11.15 USD
1 year ago
May 12, 2023
Bought 11 K USD
WIGHT RUSSELL B JR
Director
+ 1000
 11.045 USD
1 year ago
May 11, 2023
Bought 55.8 K USD
WIGHT RUSSELL B JR
Director
+ 5000
 11.15 USD
1 year ago
May 12, 2023
Bought 22.3 K USD
WIGHT RUSSELL B JR
Director
+ 2000
 11.17 USD
1 year ago
May 12, 2023
Bought 22.3 K USD
WIGHT RUSSELL B JR
Director
+ 2000
 11.16 USD
1 year ago
May 11, 2023
Bought 22.8 K USD
WIGHT RUSSELL B JR
Director
+ 2000
 11.41 USD
7. News
8. Profile Summary

Vornado Realty Trust VNO-PL

image
COUNTRY US
INDUSTRY REIT - Office
MARKET CAP $ 7.95 B
Dividend Yield 0.21%
Description Vornado's portfolio is concentrated in the nation's key market — New York City — along with the premier asset in both Chicago and San Francisco. Vornado is also the real estate industry leader in sustainability policy. The company owns and manages over 23 million square feet of LEED certified buildings and received the Energy Star Partner of the Year Award, Sustained Excellence 2019. In 2012, Vornado commemorated 50 years on the NYSE.
Contact 888 Seventh Avenue, New York, NY, 10019 https://www.vno.com
IPO Date Jan. 18, 2013
Employees 2935
Officers Mr. Michael J. Franco President & Chief Financial Officer Mr. Barry S. Langer Executive Vice President of Development & Co-Head of Real Estate Robert Larson Senior Vice President of Operations Ms. Catherine C. Creswell Director of Investor Relations Mr. Steven Roth Chairman of the Board & Chief Executive Officer Mr. Glen J. Weiss Executive Vice President of Office Leasing & Co-Head of Real Estate Mr. Haim H. Chera Executive Vice President & Head of Retail Mr. Thomas Sanelli Executive Vice President of Finance & Chief Administrative Officer Ms. Deirdre K. Maddock Senior Vice President & Chief Accounting Officer Mr. Robert Entin Chief Information Officer & Executive Vice President