Valuation Essential Properties Realty Trust, Inc.

Stocks

Market Closed - NYSE Other stock markets 21:00:03 10/07/2026 BST			5-day change	1st Jan Change
31.18 ^USD	-0.06%		0.00%	+5.12%

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	6,743	-	-
Change	-	-4.65%	19.35%	37.52%	7.16%	14.73%	-	-
Enterprise Value (EV) ¹	4,619	4,771	5,619	7,569	8,337	9,617	10,157	10,600
Change	-	3.31%	17.76%	34.71%	10.14%	15.36%	5.61%	4.36%
P/E	35.2x	23.7x	20.6x	27.2x	23.2x	23.9x	22.4x	21.4x
PBR	1.76x	1.34x	-	1.65x	1.38x	1.42x	1.4x	1.35x
PEG	-	1.1x	0.8x	-3.75x	2.1x	12.33x	3.39x	4.68x
Capitalization / Revenue	15.2x	11.7x	11.1x	12.2x	10.5x	10.1x	8.68x	7.71x
EV / Revenue	20.1x	16.7x	15.6x	16.8x	14.9x	14.5x	13.1x	12.1x
EV / EBITDA	23.6x	19x	17.3x	18.4x	16.3x	15.9x	14.4x	13.1x
EV / EBIT	36.4x	29.3x	33.4x	26.2x	23.2x	23.3x	20.9x	19.4x
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%	4.1%	4.26%	4.38%
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	31.18	31.18	31.18
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.	23.9x	14.45x	15.92x	4.1%	6.74B
W. P. CAREY INC.	24.4x	13.32x	15.64x	5.21%	15.96B
LAND SECURITIES PLC	8.78x	13.72x	17.8x	6.31%	6.63B
THE GPT GROUP	14.4x	14.73x	15.78x	5.04%	6.52B
GECINA	9.84x	17x	20.55x	7.84%	6.11B
LONDONMETRIC PROPERTY PLC	10.64x	14.79x	15.87x	6.9%	5.93B
THE BRITISH LAND COMPANY PLC	8.69x	13.8x	17.78x	5.81%	5.83B
MIRVAC GROUP	11.54x	11.18x	12.73x	5.65%	4.68B
EPR PROPERTIES	19.64x	10.17x	12.78x	6.19%	4.56B
Average	14.65x	13.69x	16.10x	5.89%	7B
Weighted average by Cap.	16.20x	13.78x	16.19x	5.76%