Valuation Essential Properties Realty Trust, Inc.

Stocks

Market Closed - NYSE 04:00:03 11/09/2026 HKT			5-day change	1st Jan Change
29.10 ^USD	-1.62%		-2.02%	-1.89%

09-10	Essential Properties Realty Trust, Inc. Announces Management Changes, Effective on September 4, 2026	CI
09-09	Essential Properties Realty Trust Maintains Quarterly Dividend at $0.32 a Share, Payable Oct. 14 to Hlders of Record Sept. 30	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	6,294	-	-
Change	-	-4.65%	19.35%	37.52%	7.16%	7.09%	-	-
Enterprise Value (EV) ¹	4,619	4,771	5,619	7,569	8,337	9,338	9,674	10,062
Change	-	3.31%	17.76%	34.71%	10.14%	12.01%	3.6%	4.01%
P/E	35.2x	23.7x	20.6x	27.2x	23.2x	22.1x	20.7x	20.3x
PBR	1.76x	1.34x	-	1.65x	1.38x	1.39x	1.31x	1.25x
PEG	-	1.1x	0.8x	-3.75x	2.1x	7.71x	3.08x	9.71x
Capitalization / Revenue	15.2x	11.7x	11.1x	12.2x	10.5x	9.42x	8.13x	7.2x
EV / Revenue	20.1x	16.7x	15.6x	16.8x	14.9x	14x	12.5x	11.5x
EV / EBITDA	23.6x	19x	17.3x	18.4x	16.3x	15.7x	13.8x	12.5x
EV / EBIT	36.4x	29.3x	33.4x	26.2x	23.2x	23.9x	20.4x	18.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1	1.075	1.12	1.16	1.205	1.27	1.322	1.379
Rate of return	3.47%	4.58%	4.38%	3.71%	4.06%	4.36%	4.54%	4.74%
EPS ²	0.82	0.99	1.24	1.15	1.28	1.317	1.405	1.434
Distribution rate	122%	109%	90.3%	101%	94.1%	96.4%	94.1%	96.1%
Net sales ¹	230.2	286.5	359.6	449.6	561.2	667.8	774	874.4
EBITDA ¹	195.9	251.4	324.2	410.8	512.7	595.4	700.1	805.4
EBIT ¹	126.7	162.8	168	288.6	359.1	390.5	473.7	536.9
Net income ¹	95.72	134.1	190.7	203	253	289.2	335.1	373
Net Debt ¹	1,114	1,430	1,631	2,085	2,460	3,044	3,381	3,768
Reference price ²	28.83	23.47	25.56	31.28	29.66	29.10	29.10	29.10
Nbr of stocks (in thousands)	121,555	142,368	156,024	175,332	198,145	216,273	-	-
Announcement Date	16/2/22	15/2/23	14/2/24	12/2/25	11/2/26	-	-	-

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.	22.47x	14.14x	15.86x	4.29%	6.4B
W. P. CAREY INC.	23.22x	13.38x	15.62x	5.35%	15.94B
LAND SECURITIES PLC	8.06x	13.56x	17.5x	6.52%	6.47B
THE GPT GROUP	11.75x	14.27x	15.21x	5.43%	6.22B
GECINA	9.5x	16.39x	19.75x	8.44%	5.71B
LONDONMETRIC PROPERTY PLC	9.75x	14.27x	15.33x	7.22%	5.69B
THE BRITISH LAND COMPANY PLC	8.22x	13.63x	17.49x	6.06%	5.64B
MIRVAC GROUP	12.32x	11.17x	12.79x	5.62%	5.11B
EPR PROPERTIES	19.48x	10.18x	12.93x	6.2%	4.57B
Average	13.86x	13.44x	15.83x	6.13%	6.86B
Weighted average by Cap.	15.34x	13.53x	15.89x	5.98%