Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
FISKthis companyEmpire State Realty OP, L.P.	$5.37	25.15×	1.04×	1.43×	9.11×	150.9%	1.8%	17.7%	6.2%	4.5%	9.9%	4.6%	2.3×	6.17×	1.31×	6.48×	3.5%	4	0.83	2	C
EPRTEssential Properties Realty Trust, Inc.	$28.05	22.99×	1.41×	10.55×	16.17×	220.5%	84.0%	64.5%	45.0%	6.0%	56.0%	6.4%	0.6×	4.74×	3.14×	6.13×	3.9%	6	1.36	4	A-
ESRTEmpire State Realty Trust, Inc.	$5.31	25.08×	1.04×	1.43×	9.01×	331.3%	1.8%	17.7%	6.2%	4.5%	2.9%	4.6%	2.3×	6.08×	1.31×	3.15×	2.5%	6	0.54	2	C+
NYCAmerican Strategic Investment Co.	$5.91	-1×	0.33×	0.49×	21.47×	-3064.5%	19.7%	-29.8%	-49.0%	-32.7%	-18.4%	-40.3%	5.4×	20.24×	-0.5×	7.98×	0.0%	2	-1.84	4	A-
OLPOne Liberty Properties, Inc.	$21.41	17.49×	1.41×	4.35×	12.23×	170.8%	23.6%	34.8%	26.2%	8.5%	57.5%	8.9%	1.82×	6.81×	1.42×	1.15×	9.2%	6	0.77	3	B+
SAFESafehold Inc.	$10.63	8.56×	0.41×	2.55×	16.27×	276.5%	94.3%	79.8%	29.7%	4.8%	4.2%	4.9%	1.87×	13.34×	1.49×	17.86×	5.2%	6	1.31	3	B
Peer median	—	17.49×	1.04×	2.55×	16.17×	220.5%	23.6%	34.8%	26.2%	4.8%	4.2%	4.9%	1.87×	6.81×	1.42×	6.13×	3.9%	6	0.77	3	—