Intrinsic Value
VORNADO REALTY TRUST · VNO.PN
Conservative
More adverse but historically defensible assumptions.
$11.94
Base
The model's central intrinsic-value estimate.
$24.81
Optimistic
More favorable but historically defensible assumptions.
$62.04
Scenarios are the same model run under different but historically defensible assumptions. They are not price targets. Where a valuation gap is shown it is a comparison with a recent close, not a forecast return; where the price is stale, no gap is shown at all.
Model confidence: 71%Valuation as of Sep 21, 2026Latest filing used Feb 9, 2026
Confidence reflects data completeness, accounting quality, and model reliability. It is not a probability of future price.
Valuation drivers
- Normalized operating margin
- 26.9%
- Normalized NOPAT margin
- 26.1%
- Revenue growth
- 0.6%
- WACC
- 9.20%
- Terminal growth
- 0.62%
- Reinvestment method
- capital turnover
- Terminal-value share
- 44.1%
Model notes (1)
- Interest-bearing debt unavailable
Model details
- Normalization
- V1
- Scenario
- V2
- Confidence
- V1
- Engine version
- valuation-1.0.1-share-units-terminal
- Data snapshot
- filed:2026-02-09