|
Market Closed -
NYSE
16:00:03 2026-11-03 EST
|
5-day change | 1st Jan Change | ||
| 27.43 USD | +0.18% |
|
+2.16% | -7.52% |
| 11-03 | Berenberg Bank Adjusts Price Target on Essential Properties Realty Trust to $36 From $38, Keeps Buy Rating | MT |
| 10-28 | Essential Properties Realty Trust Prices $450 Million Notes Offering | 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 | 6,042 | - | - |
| Change | - | -4.65% | 19.35% | 37.52% | 7.16% | 2.81% | - | - |
| Enterprise Value (EV) 1 | 4,619 | 4,771 | 5,619 | 7,569 | 8,337 | 9,019 | 9,515 | 9,872 |
| Change | - | 3.31% | 17.76% | 34.71% | 10.14% | 8.19% | 5.5% | 3.75% |
| P/E | 35.2x | 23.7x | 20.6x | 27.2x | 23.2x | 21.5x | 20.2x | 19.6x |
| PBR | 1.76x | 1.34x | - | 1.65x | 1.38x | 1.27x | 1.24x | 1.2x |
| PEG | - | 1.1x | 0.8x | -3.75x | 2.1x | -55.04x | 3.12x | 5.91x |
| Capitalization / Revenue | 15.2x | 11.7x | 11.1x | 12.2x | 10.5x | 9.05x | 7.82x | 6.86x |
| EV / Revenue | 20.1x | 16.7x | 15.6x | 16.8x | 14.9x | 13.5x | 12.3x | 11.2x |
| EV / EBITDA | 23.6x | 19x | 17.3x | 18.4x | 16.3x | 14.9x | 13.7x | 12.4x |
| EV / EBIT | 36.4x | 29.3x | 33.4x | 26.2x | 23.2x | 22.5x | 19.8x | 18.2x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1 | 1.075 | 1.12 | 1.16 | 1.205 | 1.273 | 1.336 | 1.399 |
| Rate of return | 3.47% | 4.58% | 4.38% | 3.71% | 4.06% | 4.64% | 4.87% | 5.1% |
| EPS 2 | 0.82 | 0.99 | 1.24 | 1.15 | 1.28 | 1.275 | 1.357 | 1.402 |
| Distribution rate | 122% | 109% | 90.3% | 101% | 94.1% | 99.8% | 98.4% | 99.8% |
| Net sales 1 | 230.2 | 286.5 | 359.6 | 449.6 | 561.2 | 667.5 | 773.1 | 880.2 |
| EBITDA 1 | 195.9 | 251.4 | 324.2 | 410.8 | 512.7 | 604.4 | 694.1 | 798.9 |
| EBIT 1 | 126.7 | 162.8 | 168 | 288.6 | 359.1 | 400.9 | 480.7 | 542.3 |
| Net income 1 | 95.72 | 134.1 | 190.7 | 203 | 253 | 278.8 | 326.3 | 365.4 |
| Net Debt 1 | 1,114 | 1,430 | 1,631 | 2,085 | 2,460 | 2,977 | 3,473 | 3,830 |
| Reference price 2 | 28.83 | 23.47 | 25.56 | 31.28 | 29.66 | 27.43 | 27.43 | 27.43 |
| Nbr of stocks (in thousands) | 121,555 | 142,368 | 156,024 | 175,332 | 198,145 | 220,275 | - | - |
| Announcement Date | 2/16/22 | 2/15/23 | 2/14/24 | 2/12/25 | 2/11/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.51x | 13.51x | 14.92x | 4.64% | 6.04B | |
| 21.87x | 12.69x | 15.16x | 5.81% | 14.87B | |
| 8.45x | 14.5x | 18.76x | 6.22% | 7.46B | |
| 13.4x | 15.47x | 16.5x | 4.76% | 6.85B | |
| 8.41x | 14.04x | 17.89x | 5.67% | 5.93B | |
| 10.44x | 14.86x | 15.83x | 6.9% | 5.85B | |
| 9.24x | 16.17x | 19.52x | 8.68% | 5.35B | |
| 13.28x | 11.87x | 13.55x | 5.2% | 5.32B | |
| 18.44x | 10.17x | 12.7x | 6.22% | 4.56B | |
| 19.83x | 15.26x | 23.19x | 5.38% | 3.64B | |
| Average | 14.49x | 13.85x | 16.80x | 5.95% | 6.59B | |
| Weighted average by Cap. | 15.14x | 13.76x | 16.49x | 5.91% |
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
