Valuation Essential Properties Realty Trust, Inc.

Stocks

Market Closed - NYSE Other stock markets 00:00:03 27/06/2026 +04			5-day change	1st Jan Change
30.62 ^USD	+0.72%		+4.29%	+3.24%

06-18	Scotiabank Upgrades Essential Properties Realty Trust to Sector Outperform From Sector Perform, Adjusts PT to $33 From $34	MT
06-05	Essential Properties Realty Trust Prices $400 Million Senior Notes Offering	MT

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	6,621	-	-
Change	-	-4.65%	19.35%	37.52%	7.16%	12.67%	-	-
Enterprise Value (EV) ¹	4,619	4,771	5,619	7,569	8,337	9,521	9,988	10,379
Change	-	3.31%	17.76%	34.71%	10.14%	14.2%	4.91%	3.92%
P/E	35.2x	23.7x	20.6x	27.2x	23.2x	23.5x	22x	21x
PBR	1.76x	1.34x	-	1.65x	1.38x	1.4x	1.37x	1.32x
PEG	-	1.1x	0.8x	-3.75x	2.1x	12.12x	3.33x	4.6x
Capitalization / Revenue	15.2x	11.7x	11.1x	12.2x	10.5x	9.91x	8.56x	7.59x
EV / Revenue	20.1x	16.7x	15.6x	16.8x	14.9x	14.2x	12.9x	11.9x
EV / EBITDA	23.6x	19x	17.3x	18.4x	16.3x	15.8x	14.2x	12.9x
EV / EBIT	36.4x	29.3x	33.4x	26.2x	23.2x	22.8x	20.5x	19.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1	1.075	1.12	1.16	1.205	1.275	1.326	1.361
Rate of return	3.47%	4.58%	4.38%	3.71%	4.06%	4.17%	4.33%	4.45%
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%	97.8%	95.3%	93.6%
Net sales ¹	230.2	286.5	359.6	449.6	561.2	668.2	773.7	871.9
EBITDA ¹	195.9	251.4	324.2	410.8	512.7	603.7	705.5	805.2
EBIT ¹	126.7	162.8	168	288.6	359.1	417.3	486.7	543.2
Net income ¹	95.72	134.1	190.7	203	253	286.9	334.8	370.7
Net Debt ¹	1,114	1,430	1,631	2,085	2,460	2,899	3,367	3,758
Reference price ²	28.83	23.47	25.56	31.28	29.66	30.62	30.62	30.62
Nbr of stocks (in thousands)	121,555	142,368	156,024	175,332	198,145	216,246	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.47x	14.25x	15.77x	4.17%	6.62B
W. P. CAREY INC.	25.12x	13.59x	15.96x	5.06%	16.45B
THE GPT GROUP	15.18x	15.22x	16.25x	4.79%	6.81B
LAND SECURITIES GROUP PLC	8.65x	13.65x	17.7x	6.4%	6.46B
GECINA	10.1x	17.36x	20.84x	7.63%	6.26B
LONDONMETRIC PROPERTY PLC	11.57x	14.77x	15.93x	6.73%	5.91B
THE BRITISH LAND COMPANY PLC	7.73x	13.81x	17.68x	5.85%	5.68B
MIRVAC GROUP	12.08x	11.51x	13.11x	5.39%	4.86B
EPR PROPERTIES	19.68x	10.16x	12.76x	6.18%	4.57B
Average	14.84x	13.81x	16.22x	5.8%	7.07B
Weighted average by Cap.	16.54x	13.93x	16.33x	5.66%