Valuation Essential Properties Realty Trust, Inc. BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:15 2026-07-15 EDT			5-day change	1st Jan Change
27.36 ^EUR	-0.07%		-0.26%	+7.10%

06-18	Scotiabank Upgrades Essential Properties Realty Trust to Sector Outperform From Sector Perform, Adjusts PT to $33 From $34	MT
06-04	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	6,773	-	-
Change	-	-4.65%	19.35%	37.52%	7.16%	15.24%	-	-
Enterprise Value (EV) ¹	4,619	4,771	5,619	7,569	8,337	9,647	10,187	10,630
Change	-	3.31%	17.76%	34.71%	10.14%	15.72%	5.6%	4.35%
P/E	35.2x	23.7x	20.6x	27.2x	23.2x	24x	22.5x	21.5x
PBR	1.76x	1.34x	-	1.65x	1.38x	1.43x	1.41x	1.36x
PEG	-	1.1x	0.8x	-3.75x	2.1x	12.38x	3.4x	4.7x
Capitalization / Revenue	15.2x	11.7x	11.1x	12.2x	10.5x	10.2x	8.72x	7.74x
EV / Revenue	20.1x	16.7x	15.6x	16.8x	14.9x	14.5x	13.1x	12.2x
EV / EBITDA	23.6x	19x	17.3x	18.4x	16.3x	16x	14.4x	13.2x
EV / EBIT	36.4x	29.3x	33.4x	26.2x	23.2x	23.4x	20.9x	19.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1	1.075	1.12	1.16	1.205	1.278	1.329	1.367
Rate of return	3.47%	4.58%	4.38%	3.71%	4.06%	4.08%	4.24%	4.36%
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%	97.9%	95.5%	94%
Net sales ¹	230.2	286.5	359.6	449.6	561.2	665.4	776.6	874.9
EBITDA ¹	195.9	251.4	324.2	410.8	512.7	603.9	706.4	807.7
EBIT ¹	126.7	162.8	168	288.6	359.1	413	486.7	546.1
Net income ¹	95.72	134.1	190.7	203	253	285.5	332.1	370
Net Debt ¹	1,114	1,430	1,631	2,085	2,460	2,874	3,414	3,857
Reference price ²	28.83	23.47	25.56	31.28	29.66	31.32	31.32	31.32
Nbr of stocks (in thousands)	121,555	142,368	156,024	175,332	198,145	216,246	-	-
Announcement Date	2/16/22	2/15/23	2/14/24	2/12/25	2/11/26	-	-	-

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.($)
W. P. CAREY INC.	24.49x	13.36x	15.68x	5.19%	16.02B
LAND SECURITIES PLC	8.85x	13.78x	17.88x	6.26%	6.67B
THE GPT GROUP	14.23x	14.6x	15.67x	5.09%	6.48B
GECINA	9.85x	17x	20.56x	7.83%	6.12B
LONDONMETRIC PROPERTY PLC	10.66x	14.8x	15.88x	6.89%	5.93B
THE BRITISH LAND COMPANY PLC	8.66x	13.78x	17.75x	5.87%	5.79B
MIRVAC GROUP	11.51x	11.16x	12.71x	5.66%	4.69B
EPR PROPERTIES	19.61x	10.17x	12.77x	6.2%	4.56B
Average	13.48x	13.58x	16.11x	6.12%	7.03B
Weighted average by Cap.	15.30x	13.70x	16.22x	5.96%