image
Vornado Realty Trust VNO-PN
Real Estate - REIT - Office - NYSE - US
Watchlist
$ 15.09
-2.58 %
$ 2.88 B
Market Cap
23.43
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one VNO-PN stock under the worst case scenario is HIDDEN Compared to the current market price of 15.1 USD, Vornado Realty Trust is HIDDEN

VNO-PN Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one VNO-PN stock under the base case scenario is HIDDEN Compared to the current market price of 15.1 USD, Vornado Realty Trust is HIDDEN

VNO-PN Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one VNO-PN stock under the best case scenario is HIDDEN Compared to the current market price of 15.1 USD, Vornado Realty Trust is HIDDEN

VNO-PN Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart VNO-PN

image
1M -17%
6M -16%
1Y 12%
3Y -9%
5Y --%
All
$18.5$18.5$18.0$18.0$17.5$17.5$17.0$17.0$16.5$16.5$16.0$16.0$15.5$15.5$15.0$15.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
1.79 B REVENUE
-1.30%
Growth Rates
1Year -1.30%
3Years 4.00%
5Years -1.47%
7Years -2.17%
10Years -3.81%
711 M OPERATING INCOME
-12.81%
Growth Rates
1Year -12.81%
3Years 23.23%
5Years -25.35%
7Years 2.28%
10Years -1.36%
20.1 M NET INCOME
-38.83%
Growth Rates
1Year -38.83%
3Years -54.07%
5Years -64.02%
7Years -30.78%
10Years -32.40%
538 M OPERATING CASH FLOW
-17.04%
Growth Rates
1Year -17.04%
3Years -10.96%
5Years -4.09%
7Years -6.49%
10Years -7.20%
-597 M INVESTING CASH FLOW
-363.84%
Growth Rates
1Year -363.84%
3Years -3.92%
5Years -4.44%
7Years -16.40%
10Years -0.39%
-252 M FINANCING CASH FLOW
9.54%
Growth Rates
1Year 9.54%
3Years -104.56%
5Years 35.36%
7Years 4.10%
10Years -18.89%
458 M REVENUE
3.28%
Growth Rates
1Year -1.30%
3Years 4.00%
5Years -1.47%
7Years -2.17%
10Years -3.81%
300 M OPERATING INCOME
74.62%
Growth Rates
1Year -12.81%
3Years 23.23%
5Years -25.35%
7Years 2.28%
10Years -1.36%
-20.8 M NET INCOME
-472.92%
Growth Rates
1Year -38.83%
3Years -54.07%
5Years -64.02%
7Years -30.78%
10Years -32.40%
538 M OPERATING CASH FLOW
337.76%
Growth Rates
1Year -17.04%
3Years -10.96%
5Years -4.09%
7Years -6.49%
10Years -7.20%
-112 M INVESTING CASH FLOW
37.90%
Growth Rates
1Year -363.84%
3Years -3.92%
5Years -4.44%
7Years -16.40%
10Years -0.39%
78.5 M FINANCING CASH FLOW
695.42%
Growth Rates
1Year 9.54%
3Years -104.56%
5Years 35.36%
7Years 4.10%
10Years -18.89%
Balance Sheet Vornado Realty Trust
image
Current Assets 1.72 B
Cash & Short-Term Investments 734 M
Receivables 766 M
Other Current Assets 216 M
Non-Current Assets 14.3 B
Long-Term Investments 2.69 B
PP&E 679 M
Other Non-Current Assets 10.9 B
4.59 %4.79 %16.82 %4.24 %68.21 %Total Assets$16.0b
Current Liabilities 28.4 M
Accounts Payable 0
Short-Term Debt 0
Other Current Liabilities 28.4 M
Non-Current Liabilities 9.8 B
Long-Term Debt 0
Other Non-Current Liabilities 9.8 B
99.71 %Total Liabilities$9.8b
EFFICIENCY
Earnings Waterfall Vornado Realty Trust
image
Revenue 1.79 B
Cost Of Revenue 928 M
Gross Profit 860 M
Operating Expenses 149 M
Operating Income 711 M
Other Expenses 691 M
Net Income 20.1 M
2b2b2b2b1b1b1b1b1b1b800m800m600m600m400m400m200m200m002b(928m)860m(149m)711m(691m)20mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
48.10% GROSS MARGIN
48.10%
Averages
1Year 48.10%
3Years 49.86%
5Years 49.55%
7Years 50.79%
10Years 53.17%
39.79% OPERATING MARGIN
39.79%
Averages
1Year 39.79%
3Years 25.03%
5Years 17.56%
7Years 39.16%
10Years 35.56%
3.67% NET MARGIN
3.67%
Averages
1Year 3.67%
3Years -3.92%
5Years -6.18%
7Years 21.92%
10Years 23.31%
1.27% ROE
1.27%
Averages
1Year 1.27%
3Years -1.12%
5Years -1.52%
7Years 7.03%
10Years 7.97%
0.41% ROA
0.41%
Averages
1Year 0.41%
3Years -0.42%
5Years -0.62%
7Years 2.39%
10Years 2.63%
2.09% ROIC
2.09%
Averages
1Year 2.09%
3Years 1.23%
5Years 1.01%
7Years 3.49%
10Years 3.41%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Vornado Realty Trust
image
800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 20.1 M
Depreciation & Amortization 469 M
Capital Expenditures 0
Stock-Based Compensation 30.2 M
Change in Working Capital -57 M
Others 7.1 M
Free Cash Flow 538 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Vornado Realty Trust
image
VNO-PN has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.58% DIVIDEND YIELD
0.328 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.400001.400001.200001.200001.000001.000000.800000.800000.600000.600000.400000.400000.200000.200000.000000.000000.328130.328130.328130.328130.328130.328130.328130.328130.328130.328130.328130.328130.328130.13491.120.328131.310.328131.310.328131.310.328130.660.00202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
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
0 USD 0
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
7. News
8. Profile Summary

Vornado Realty Trust VNO-PN

image
COUNTRY US
INDUSTRY REIT - Office
MARKET CAP $ 2.88 B
Dividend Yield 0.58%
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 Nov. 23, 2020
Employees 2996
Officers Mr. Robert Entin Chief Information Officer & Executive Vice President Mr. Barry S. Langer Executive Vice President of Development & Co-Head of Real Estate Mr. Thomas Sanelli Executive Vice President of Finance & Chief Administrative Officer Mr. Steven Roth Chairman of the Board & Chief Executive Officer Mr. Haim H. Chera Executive Vice President & Head of Retail Mr. Michael J. Franco President & Chief Financial Officer Robert Larson Senior Vice President of Operations Ms. Catherine C. Creswell Director of Investor Relations Mr. Glen J. Weiss Executive Vice President of Office Leasing & Co-Head of Real Estate Ms. Deirdre K. Maddock Senior Vice President & Chief Accounting Officer