Valuation Essential Properties Realty Trust, Inc.

Stocks

Market Closed - NYSE Other stock markets 21:00:02 17/07/2026 BST			5-day change	1st Jan Change
33.33 ^USD	+1.25%		+6.90%	+12.37%

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	7,207	-	-
Change	-	-4.65%	19.35%	37.52%	7.16%	22.64%	-	-
Enterprise Value (EV) ¹	4,619	4,771	5,619	7,569	8,337	10,082	10,622	11,065
Change	-	3.31%	17.76%	34.71%	10.14%	20.94%	5.35%	4.17%
P/E	35.2x	23.7x	20.6x	27.2x	23.2x	25.5x	24x	22.9x
PBR	1.76x	1.34x	-	1.65x	1.38x	1.52x	1.5x	1.44x
PEG	-	1.1x	0.8x	-3.75x	2.1x	13.15x	3.63x	5.01x
Capitalization / Revenue	15.2x	11.7x	11.1x	12.2x	10.5x	10.8x	9.28x	8.24x
EV / Revenue	20.1x	16.7x	15.6x	16.8x	14.9x	15.2x	13.7x	12.6x
EV / EBITDA	23.6x	19x	17.3x	18.4x	16.3x	16.7x	15x	13.7x
EV / EBIT	36.4x	29.3x	33.4x	26.2x	23.2x	24.4x	21.8x	20.3x
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%	3.83%	3.99%	4.1%
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	33.33	33.33	33.33
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ESSENTIAL PROPERTIES REALTY TRUST, INC.	25.54x	15.15x	16.69x	3.83%	7.21B
W. P. CAREY INC.	25.83x	13.83x	16.23x	4.92%	16.9B
LAND SECURITIES PLC	9x	14.18x	18.34x	6%	6.99B
THE GPT GROUP	14.61x	14.9x	15.97x	4.96%	6.65B
GECINA	10.19x	17.27x	20.87x	7.56%	6.34B
LONDONMETRIC PROPERTY PLC	10.88x	15x	16.09x	6.74%	6.08B
THE BRITISH LAND COMPANY PLC	8.84x	14.14x	18.25x	5.61%	6.07B
MIRVAC GROUP	11.78x	11.32x	12.9x	5.53%	4.79B
EPR PROPERTIES	20.49x	10.43x	13.1x	5.93%	4.76B
Average	15.24x	14.02x	16.49x	5.68%	7.31B
Weighted average by Cap.	17.01x	14.16x	16.63x	5.53%