| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | 2 | 1 | — | — | 1 | — | — | — |
| Sell | — | — | — | — | — | — | — | — | 1 | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | ‡‡‡‡‡ |
|
| 2025 | 0.74 |
—
|
| 2024 | 0.74 |
—
|
| 2023 | 0.68 |
—
—
|
| 2022 | 2.12 |
—
—
—
—
|
| 2021 | 2.12 |
—
—
—
—
|
| 2020 | 2.38 |
—
—
—
—
|
| 2019 | 2.64 |
—
—
—
—
—
|
| 2018 | 2.52 |
—
—
—
—
|
| 2017 | 2.35 |
—
—
—
—
|
| 2016 | 2.04 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 1,261.58 | 949.62 | 1,143.57 | 955.37 |
| Receivables | 771.21 | 765.87 | 829.68 | 901.40 |
| Inventory | — | — | — | — |
| Other | — | — | — | — |
| 2,032.79 | 1,715.49 | 1,973.25 | 1,856.77 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 411.04 | 374.01 | 376.19 | 354.07 |
| ST’ Debt | — | — | — | — |
| Other | — | — | — | — |
| 411.04 | 374.01 | 376.19 | 354.07 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 459.11 | 462.24 | — | — |
—
|
| ’25 | 461.58 | 441.44 | 453.70 | 453.71 |
1,810.43
|
| ’24 | 436.38 | 450.27 | 443.26 | 457.79 |
1,787.69
|
| ’23 | 445.92 | 472.36 | 451.00 | 441.89 |
1,811.16
|
| ’22 | 442.13 | 453.49 | 457.43 | 446.94 |
1,800.00
|
| ’21 | 379.98 | 378.94 | 409.21 | 421.08 |
1,589.21
|
| ’20 | 444.53 | 343.03 | 363.96 | 376.43 |
1,527.95
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 47.75 | 163.70 | — | — |
—
|
| ’25 | 52.03 | 1,026.91 | 33.17 | 146.27 |
1,258.39
|
| ’24 | 31.49 | 194.68 | 105.38 | 206.18 |
537.72
|
| ’23 | 91.87 | 282.87 | 62.13 | 211.28 |
648.15
|
| ’22 | 171.01 | 259.61 | 129.20 | 239.12 |
798.94
|
| ’21 | 224.19 | 248.52 | 5.39 | 283.70 |
761.81
|
| ’20 | 51.45 | 216.27 | (76.35) | 232.88 |
424.24
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (54.53) | 82.79 | — | — |
—
|
| ’25 | (31.09) | 875.46 | (61.12) | 62.27 |
845.52
|
| ’24 | (95.11) | 70.62 | (5.35) | 101.95 |
72.11
|
| ’23 | (100.71) | 85.53 | (135.47) | 34.20 |
(116.45)
|
| ’22 | (69.62) | 11.46 | (60.01) | 19.33 |
(98.85)
|
| ’21 | 66.46 | 46.74 | (193.11) | 106.32 |
26.41
|
| ’20 | (167.65) | 30.82 | (232.88) | 36.30 |
(333.42)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (0.12) | 0.08 | — | — |
—
|
| ’25 | 0.43 | 3.70 | 0.06 | 0.00 |
4.40
|
| ’24 | (0.05) | 0.18 | (0.10) | 0.01 |
0.04
|
| ’23 | 0.03 | 0.24 | 0.28 | (0.32) |
0.23
|
| ’22 | 0.14 | 0.26 | 0.04 | (2.57) |
(2.13)
|
| ’21 | 0.02 | 0.25 | 0.20 | 0.06 |
0.53
|
| ’20 | 0.03 | (1.03) | 0.28 | (1.09) |
(1.83)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 20.03 | 12.31 | 22.42 | 29.68 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 47.26 | 32.21 | 46.63 | 45.37 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,146 | 2,935 | 2,996 | 3,145 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.57 | 0.62 | 0.60 | 0.58 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,800.00 | 1,811.16 | 1,787.69 | 1,810.43 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 49.69% | 47.22% | 47.81% | 49.05% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (360.95) | 62.11 | 42.85 | 950.71 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (20.05%) | 3.43% | 2.40% | 52.51% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (382.61) | 32.89 | 20.12 | 937.20 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 521.56 | 463.30 | 508.13 | 504.54 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 9.39 | 9.48 | 9.38 | 9.44 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | (2.13) | 0.23 | 0.04 | 4.40 | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.17 | 3.39 | 2.82 | 6.56 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (4.68) | (4.00) | (2.44) | (2.15) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.52) | (0.61) | 0.38 | 4.41 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 31.68 | 29.87 | 28.01 | 32.11 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 191.78 | 191.01 | 190.54 | 191.76 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | 0.00 | 124.78 | 840.80 | 7.60 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.24 | 3.03 | 4.48 | 3.53 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.82 | 1.21 | 1.93 | 1.28 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.28 | 7.10 | 8.77 | 7.07 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (114.39) | (110.36) | 217.48 | 15.14 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 798.94 | 648.15 | 537.72 | 1,258.39 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (897.79) | (764.60) | (465.61) | (412.87) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (98.85) | (116.45) | 72.11 | 845.52 | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,818.38 | 1,621.75 | 1,341.48 | 1,597.06 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8,768.04 | 8,251.45 | 8,242.88 | 7,185.63 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7,274.92 | 6,989.87 | 7,293.26 | 6,042.06 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6,076.38 | 5,705.29 | 5,337.21 | 6,156.57 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.42%) | 0.27% | 0.05% | 5.35% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.24% | 1.21% | 1.22% | 1.33% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (7.99%) | 0.92% | 0.19% | 18.47% | — | — | — |
ROE
|
Vornado Realty Trust (VNO), once a pre-pandemic star with shares near $90, has plummeted to $30 amid NYC’s office vacancy crisis exceeding 18%, remote work persistence, and WeWork fallout. Analyst price targets imply 4-60% upside (27% average), but this contrarian analysis flags deeper perils: stubbornly flat revenue ($1.8B, +10% projected over four years), eroding gross margins (48% in 2024), and volatile profitability reliant on lumpy asset-sale gains, with EPS turning negative by 2026.
Free cash flow has flipped positive ($0.38/share in 2024, $4.41 projected 2025) via capex cuts and 13% debt reduction to $8.24B, yet precarious interest coverage (2.4% EBT margin) and zero insider buys—only sells totaling ~$1.95M—signal caution. Valuation looks cheap (PS 3-4.5x, PB 1.3x), but low ROIC (1-3%) and structural office threats (AI-driven shrinkage, $1T CRE maturities) suggest a value trap over recovery play.
Fade the hype: while FCF and divestitures offer near-term ballast, existential risks like dividend cuts, climate regs, and recession could trigger another 30% drop. Insiders aren’t buying—should you? Dive into the full dissection for correlated metrics, forecasts, and probabilistic scenarios.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.