Valuation Essential Properties Realty Trust, Inc.

Stocks

Market Closed - NYSE 01:30:03 15/10/2026 am IST			5-day change	1st Jan Change
25.65 ^USD	-0.12%		+2.81%	-13.52%

17/09	Essential Properties Realty Trust, Inc. Enters into Eighth Amendment to Amended and Restated Credit Agreement Increasing Revolving Credit Facility to $1.3 Billion	CI
10/09	Essential Properties Realty Trust, Inc. Announces Management Changes	CI

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	5,547	-	-
Change	-	-4.65%	19.35%	37.52%	7.16%	-5.61%	-	-
Enterprise Value (EV) ¹	4,619	4,771	5,619	7,569	8,337	8,535	8,949	9,370
Change	-	3.31%	17.76%	34.71%	10.14%	2.38%	4.85%	4.71%
P/E	35.2x	23.7x	20.6x	27.2x	23.2x	19.5x	18.4x	18.2x
PBR	1.76x	1.34x	-	1.65x	1.38x	1.18x	1.15x	1.1x
PEG	-	1.1x	0.8x	-3.75x	2.1x	7.13x	3.02x	15.06x
Capitalization / Revenue	15.2x	11.7x	11.1x	12.2x	10.5x	8.3x	7.18x	6.35x
EV / Revenue	20.1x	16.7x	15.6x	16.8x	14.9x	12.8x	11.6x	10.7x
EV / EBITDA	23.6x	19x	17.3x	18.4x	16.3x	14.3x	12.8x	11.6x
EV / EBIT	36.4x	29.3x	33.4x	26.2x	23.2x	21.5x	18.9x	17.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1	1.075	1.12	1.16	1.205	1.272	1.333	1.408
Rate of return	3.47%	4.58%	4.38%	3.71%	4.06%	4.96%	5.2%	5.49%
EPS ²	0.82	0.99	1.24	1.15	1.28	1.315	1.395	1.412
Distribution rate	122%	109%	90.3%	101%	94.1%	96.8%	95.6%	99.7%
Net sales ¹	230.2	286.5	359.6	449.6	561.2	668.1	773	873.8
EBITDA ¹	195.9	251.4	324.2	410.8	512.7	596.1	700.1	806.1
EBIT ¹	126.7	162.8	168	288.6	359.1	397.8	474	538
Net income ¹	95.72	134.1	190.7	203	253	288.8	334.5	371.2
Net Debt ¹	1,114	1,430	1,631	2,085	2,460	2,987	3,401	3,823
Reference price ²	28.83	23.47	25.56	31.28	29.66	25.65	25.65	25.65
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ESSENTIAL PROPERTIES REALTY TRUST, INC.	19.53x	12.78x	14.33x	4.95%	555.39Cr
W. P. CAREY INC.	21.04x	12.62x	14.77x	5.88%	1.45TCr
LAND SECURITIES PLC	7.69x	13.89x	17.94x	6.78%	675.81Cr
THE GPT GROUP	11.89x	14.36x	15.31x	5.37%	608.74Cr
LONDONMETRIC PROPERTY PLC	9.4x	14.15x	15.12x	7.38%	543.95Cr
THE BRITISH LAND COMPANY PLC	8.09x	13.54x	17.24x	6.13%	542.01Cr
GECINA	9.04x	16.06x	19.35x	8.9%	523.14Cr
MIRVAC GROUP	12.69x	11.39x	13.05x	5.45%	509.84Cr
EPR PROPERTIES	17.84x	9.7x	12.32x	6.75%	419.82Cr
NOMURA REAL ESTATE MASTER FUND, INC.	21.52x	15.98x	24.28x	4.96%	395.08Cr
Average	13.87x	13.45x	16.37x	6.25%	622.56Cr
Weighted average by Cap.	14.54x	13.36x	16.06x	6.22%