|
Real-time Estimate
Cboe BZX
22:00:47 27/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 26.83 USD | -1.25% |
|
+3.61% | -10.01% |
| 10-23 | Essential Properties Realty Trust, Inc., Q3 2026 Earnings Call, Oct 22, 2026 | |
| 10-22 | Essential Properties Realty Trust Q3 AFFO, Revenue Rise; Raises 2026 Guidance; Issues 2027 Outlook | 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 | 5,985 | - | - |
| Change | - | -4.65% | 19.35% | 37.52% | 7.16% | 1.84% | - | - |
| Enterprise Value (EV) 1 | 4,619 | 4,771 | 5,619 | 7,569 | 8,337 | 9,075 | 9,384 | 9,731 |
| Change | - | 3.31% | 17.76% | 34.71% | 10.14% | 8.85% | 3.41% | 3.69% |
| P/E | 35.2x | 23.7x | 20.6x | 27.2x | 23.2x | 21.3x | 19.6x | 19.4x |
| PBR | 1.76x | 1.34x | - | 1.65x | 1.38x | 1.25x | 1.23x | 1.18x |
| PEG | - | 1.1x | 0.8x | -3.75x | 2.1x | -54.53x | 2.19x | 20.16x |
| Capitalization / Revenue | 15.2x | 11.7x | 11.1x | 12.2x | 10.5x | 8.99x | 7.77x | 6.84x |
| EV / Revenue | 20.1x | 16.7x | 15.6x | 16.8x | 14.9x | 13.6x | 12.2x | 11.1x |
| EV / EBITDA | 23.6x | 19x | 17.3x | 18.4x | 16.3x | 15.3x | 13.5x | 12.2x |
| EV / EBIT | 36.4x | 29.3x | 33.4x | 26.2x | 23.2x | 22.8x | 19.7x | 18.2x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1 | 1.075 | 1.12 | 1.16 | 1.205 | 1.273 | 1.335 | 1.401 |
| Rate of return | 3.47% | 4.58% | 4.38% | 3.71% | 4.06% | 4.68% | 4.91% | 5.16% |
| EPS 2 | 0.82 | 0.99 | 1.24 | 1.15 | 1.28 | 1.275 | 1.389 | 1.402 |
| Distribution rate | 122% | 109% | 90.3% | 101% | 94.1% | 99.8% | 96.1% | 99.9% |
| Net sales 1 | 230.2 | 286.5 | 359.6 | 449.6 | 561.2 | 665.5 | 770.7 | 875.2 |
| EBITDA 1 | 195.9 | 251.4 | 324.2 | 410.8 | 512.7 | 595 | 694 | 796.6 |
| EBIT 1 | 126.7 | 162.8 | 168 | 288.6 | 359.1 | 398.1 | 477 | 535 |
| Net income 1 | 95.72 | 134.1 | 190.7 | 203 | 253 | 280.9 | 331.2 | 366 |
| Net Debt 1 | 1,114 | 1,430 | 1,631 | 2,085 | 2,460 | 3,090 | 3,400 | 3,746 |
| Reference price 2 | 28.83 | 23.47 | 25.56 | 31.28 | 29.66 | 27.17 | 27.17 | 27.17 |
| Nbr of stocks (in thousands) | 121,555 | 142,368 | 156,024 | 175,332 | 198,145 | 220,275 | - | - |
| Announcement Date | 16/2/22 | 15/2/23 | 14/2/24 | 12/2/25 | 11/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.31x | 13.64x | 15.24x | 4.68% | 5.98B | |
| 21.27x | 12.7x | 14.86x | 5.82% | 14.67B | |
| 8.45x | 14.35x | 18.51x | 6.37% | 7.25B | |
| 12.49x | 14.81x | 15.78x | 5.11% | 6.43B | |
| 8.14x | 13.79x | 17.57x | 5.86% | 5.71B | |
| 9.74x | 14.4x | 15.39x | 7.14% | 5.68B | |
| 9.16x | 16.12x | 19.46x | 8.76% | 5.3B | |
| 12.59x | 11.47x | 13.09x | 5.48% | 5.08B | |
| 18.37x | 9.85x | 12.52x | 6.55% | 4.32B | |
| 20.56x | 15.57x | 23.66x | 5.19% | 3.8B | |
| Average | 14.21x | 13.67x | 16.61x | 6.1% | 6.42B | |
| Weighted average by Cap. | 14.84x | 13.59x | 16.29x | 6.05% |
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
