Valuation Essential Properties Realty Trust, Inc.

Stocks

Market Closed - NYSE Other stock markets 00:00:03 30/06/2026 +04			5-day change	1st Jan Change
30.52 ^USD	-0.33%		+3.60%	+2.90%

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	6,600	-	-
Change	-	-4.65%	19.35%	37.52%	7.16%	12.3%	-	-
Enterprise Value (EV) ¹	4,619	4,771	5,619	7,569	8,337	9,499	9,966	10,358
Change	-	3.31%	17.76%	34.71%	10.14%	13.94%	4.92%	3.92%
P/E	35.2x	23.7x	20.6x	27.2x	23.2x	23.4x	21.9x	21x
PBR	1.76x	1.34x	-	1.65x	1.38x	1.39x	1.37x	1.32x
PEG	-	1.1x	0.8x	-3.75x	2.1x	12.07x	3.31x	4.6x
Capitalization / Revenue	15.2x	11.7x	11.1x	12.2x	10.5x	9.86x	8.51x	7.57x
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	15.7x	14.1x	12.9x
EV / EBIT	36.4x	29.3x	33.4x	26.2x	23.2x	22.7x	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%	4.18%	4.34%	4.46%
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	669.2	775.3	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	418.2	485.3	543.2
Net income ¹	95.72	134.1	190.7	203	253	285.7	332.4	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	30.52	30.52	30.52
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.39x	14.2x	15.73x	4.18%	6.6B
W. P. CAREY INC.	25x	13.55x	15.9x	5.08%	16.37B
THE GPT GROUP	14.65x	14.88x	16.96x	4.96%	6.55B
LAND SECURITIES GROUP PLC	8.57x	13.59x	17.63x	6.46%	6.42B
GECINA	10.1x	17.36x	20.84x	7.63%	6.27B
LONDONMETRIC PROPERTY PLC	10.7x	14.81x	15.89x	6.86%	5.87B
THE BRITISH LAND COMPANY PLC	8.51x	13.64x	17.58x	5.93%	5.63B
MIRVAC GROUP	11.95x	11.43x	13.02x	5.45%	4.79B
EPR PROPERTIES	19.44x	10.11x	12.7x	6.25%	4.52B
Average	14.70x	13.73x	16.25x	5.87%	7B
Weighted average by Cap.	16.40x	13.86x	16.36x	5.72%