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)
OGCPthis companyEmpire State Realty OP, L.P.	$5.25	24.38×	1.01×	1.39×	9.02×	169.1%	1.8%	17.7%	6.2%	4.5%	9.9%	4.7%	2.3×	6.17×	1.31×	6.48×	3.6%	6	0.68	2	C+
ADCAgree Realty Corporation	$69.96	40.69×	1.27×	11.1×	18.34×	152.5%	87.7%	47.4%	28.4%	3.3%	3.5%	6.3%	0.53×	5.41×	2.53×	0.83×	4.4%	6	1.34	3	B+
BXPBXP, Inc.	$66.05	38.78×	2.08×	3.08×	13.69×	101.7%	60.6%	55.7%	7.9%	5.4%	7.6%	6.4%	3.37×	8.17×	3×	2.28×	6.0%	6	0.51	3	B-
CUZCousins Properties Incorporated	$30.13	107.42×	0.93×	4.36×	17.52×	51.4%	26.5%	22.4%	4.1%	0.9%	2.5%	3.1%	0.79×	8.04×	1.4×	0.34×	5.0%	8	0.58	2	B-
EPRTEssential Properties Realty Trust, Inc.	$28.01	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.	$5.28	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+
Peer median	—	38.78×	1.27×	4.36×	16.17×	152.5%	60.6%	47.4%	7.9%	4.5%	3.5%	6.3%	0.79×	6.08×	2.53×	2.28×	4.4%	6	0.58	3	—