Company Valuation: EPR Properties

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,553 2,830 3,650 3,353 3,799 4,268 - -
Change - -20.34% 28.97% -8.12% 13.3% 12.33% - -
Enterprise Value (EV) 1 6,068 5,532 6,388 6,211 6,663 7,657 7,732 7,830
Change - -8.83% 15.47% -2.77% 7.29% 14.91% 0.98% 1.26%
P/E 47.5x 18.6x 24.6x 27.7x 15.2x 18.1x 18x 17.6x
PBR 1.36x 1.12x 1.49x 1.44x 1.63x 1.89x 1.88x 1.88x
PEG - 0x -8.32x -1.5x 0x -2.86x 32.53x 6.58x
Capitalization / Revenue 6.68x 4.3x 5.17x 4.8x 5.29x 5.46x 5.12x 4.96x
EV / Revenue 11.4x 8.41x 9.05x 8.9x 9.28x 9.79x 9.28x 9.11x
EV / EBITDA 14.8x 10.8x 11.5x 11.5x 11.9x 12.4x 11.8x 11.2x
EV / EBIT 28.1x 17.4x 17x 16.2x 15.6x 18.2x 17.3x 16.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.5 3.25 3.3 3.4 3.52 3.697 3.803 3.912
Rate of return 3.16% 8.62% 6.81% 7.68% 7.05% 6.64% 6.83% 7.02%
EPS 2 1 2.03 1.97 1.6 3.28 3.072 3.089 3.172
Distribution rate 150% 160% 168% 213% 107% 120% 123% 123%
Net sales 1 531.7 658 705.7 698.1 718.4 782.4 832.8 859.6
EBITDA 1 409.7 513.1 557.4 540.2 559.6 615.7 657.9 697.8
EBIT 1 215.7 318.6 376.7 382.3 428 421.4 446.9 481.3
Net income 1 74.47 152.1 148.9 121.9 250.8 247.5 255.3 266.3
Net Debt 1 2,516 2,702 2,738 2,858 2,864 3,389 3,464 3,562
Reference price 2 47.49 37.72 48.45 44.28 49.90 55.71 55.71 55.71
Nbr of stocks (in thousands) 74,805 75,021 75,329 75,731 76,140 76,609 - -
Announcement Date 22/02/22 22/02/23 28/02/24 26/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Valuation ratios - P/E - EPR Properties

Historical PBR trend

Valuation ratios - PBR - EPR Properties

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - EPR Properties

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - EPR Properties


Year-on-year evolution of the Yield

Valuation ratios - Yield - EPR Properties