|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 32.34 USD | +0.75% |
|
-2.97% | +9.04% |
| 23/07 | Essential Properties Realty Trust, Inc., Q2 2026 Earnings Call, Jul 23, 2026 | |
| 23/07 | Essential Properties Realty Trust Q2 AFFO, Revenue Rise; 2026 Guidance Revised | MT |
Company Valuation: Essential Properties Realty Trust, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,504 | 3,341 | 3,988 | 5,484 | 5,877 | 6,994 | - | - |
| Change | - | -4.65% | 19.35% | 37.52% | 7.16% | 19.01% | - | - |
| Enterprise Value (EV) 1 | 4,619 | 4,771 | 5,619 | 7,569 | 8,337 | 10,059 | 10,365 | 10,781 |
| Change | - | 3.31% | 17.76% | 34.71% | 10.14% | 20.66% | 3.04% | 4.01% |
| P/E | 35.2x | 23.7x | 20.6x | 27.2x | 23.2x | 24.8x | 23.2x | 22.2x |
| PBR | 1.76x | 1.34x | - | 1.65x | 1.38x | 1.48x | 1.45x | 1.4x |
| PEG | - | 1.1x | 0.8x | -3.75x | 2.1x | 12.79x | 3.51x | 4.86x |
| Capitalization / Revenue | 15.2x | 11.7x | 11.1x | 12.2x | 10.5x | 10.7x | 9.04x | 8.04x |
| EV / Revenue | 20.1x | 16.7x | 15.6x | 16.8x | 14.9x | 15.4x | 13.4x | 12.4x |
| EV / EBITDA | 23.6x | 19x | 17.3x | 18.4x | 16.3x | 16.7x | 14.7x | 13.4x |
| EV / EBIT | 36.4x | 29.3x | 33.4x | 26.2x | 23.2x | 24.5x | 21.5x | 20x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1 | 1.075 | 1.12 | 1.16 | 1.205 | 1.268 | 1.323 | 1.371 |
| Rate of return | 3.47% | 4.58% | 4.38% | 3.71% | 4.06% | 3.92% | 4.09% | 4.24% |
| EPS 2 | 0.82 | 0.99 | 1.24 | 1.15 | 1.28 | 1.305 | 1.391 | 1.455 |
| Distribution rate | 122% | 109% | 90.3% | 101% | 94.1% | 97.1% | 95.1% | 94.3% |
| Net sales 1 | 230.2 | 286.5 | 359.6 | 449.6 | 561.2 | 653.8 | 773.4 | 870.5 |
| EBITDA 1 | 195.9 | 251.4 | 324.2 | 410.8 | 512.7 | 600.9 | 703.7 | 802.8 |
| EBIT 1 | 126.7 | 162.8 | 168 | 288.6 | 359.1 | 410.5 | 482.6 | 540 |
| Net income 1 | 95.72 | 134.1 | 190.7 | 203 | 253 | 283.3 | 335.7 | 377.1 |
| Net Debt 1 | 1,114 | 1,430 | 1,631 | 2,085 | 2,460 | 3,065 | 3,370 | 3,786 |
| Reference price 2 | 28.83 | 23.47 | 25.56 | 31.28 | 29.66 | 32.34 | 32.34 | 32.34 |
| Nbr of stocks (in thousands) | 1,21,555 | 1,42,368 | 1,56,024 | 1,75,332 | 1,98,145 | 2,16,273 | - | - |
| Announcement Date | 16/02/22 | 15/02/23 | 14/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.6x | 14.99x | 16.3x | 3.93% | 694.24Cr | |
| 25.6x | 13.75x | 16.14x | 4.97% | 1.67TCr | |
| 8.8x | 14.01x | 18.13x | 6.13% | 676.68Cr | |
| 14.46x | 14.8x | 15.88x | 5.01% | 657Cr | |
| 9.4x | 17.11x | 20.65x | 7.46% | 635.01Cr | |
| 10.56x | 14.92x | 16.01x | 6.71% | 604.37Cr | |
| 8.64x | 13.96x | 18.02x | 5.75% | 585.94Cr | |
| 20.36x | 10.4x | 13.09x | 5.95% | 474.19Cr | |
| 11.28x | 11.14x | 12.66x | 5.65% | 466.24Cr | |
| Average | 14.86x | 13.90x | 16.32x | 5.73% | 718.74Cr | |
| Weighted average by Cap. | 16.66x | 14.04x | 16.47x | 5.58% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EPRT Stock
- Valuation Essential Properties Realty Trust, Inc.
Select your edition
All financial news and data tailored to specific country editions
