Valuation EPR Properties

Stocks

Real-time Estimate Cboe BZX 11:20:34 2026-10-28 am EDT			5-day change	1st Jan Change
55.34 ^USD	-1.20%		+1.22%	+10.63%

Oct. 15	EPR Properties Keeps Monthly Dividend at $0.31 per Share, Payable Nov. 16 to Holders of Record Oct. 30	MT
Oct. 15	Epr Properties Declares Monthly Dividend for Common Shareholders, Payable on November 16, 2026	CI

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	4,291	-	-
Change	-	-20.34%	28.97%	-8.12%	13.3%	12.94%	-	-
Enterprise Value (EV) ¹	6,068	5,532	6,388	6,211	6,663	7,680	7,755	7,853
Change	-	-8.83%	15.47%	-2.77%	7.29%	15.25%	0.98%	1.26%
P/E	47.5x	18.6x	24.6x	27.7x	15.2x	18.2x	18.2x	17.5x
PBR	1.36x	1.12x	1.49x	1.44x	1.63x	1.9x	1.89x	1.89x
PEG	-	0x	-8.32x	-1.5x	0x	-2.86x	55.34x	4.77x
Capitalization / Revenue	6.68x	4.3x	5.17x	4.8x	5.29x	5.48x	5.15x	4.93x
EV / Revenue	11.4x	8.41x	9.05x	8.9x	9.28x	9.82x	9.31x	9.03x
EV / EBITDA	14.8x	10.8x	11.5x	11.5x	11.9x	12.5x	11.8x	11.3x
EV / EBIT	28.1x	17.4x	17x	16.2x	15.6x	18.2x	17.4x	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%	6.6%	6.79%	6.98%
EPS ²	1	2.03	1.97	1.6	3.28	3.071	3.081	3.194
Distribution rate	150%	160%	168%	213%	107%	120%	123%	122%
Net sales ¹	531.7	658	705.7	698.1	718.4	782.4	832.8	869.7
EBITDA ¹	409.7	513.1	557.4	540.2	559.6	615.8	657.9	697.3
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	247.4	254.8	266
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	56.01	56.01	56.01
Nbr of stocks (in thousands)	74,805	75,021	75,329	75,731	76,140	76,609	-	-
Announcement Date	2/22/22	2/22/23	2/28/24	2/26/25	2/25/26	-	-	-

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.($)
EPR PROPERTIES	18.24x	9.82x	12.47x	6.6%	4.29B
W. P. CAREY INC.	20.98x	12.59x	14.74x	5.9%	14.47B
LAND SECURITIES PLC	8.45x	14.35x	18.51x	6.37%	7.23B
THE GPT GROUP	12.36x	14.71x	15.68x	5.16%	6.37B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	20.81x	13.53x	15.19x	4.75%	5.91B
THE BRITISH LAND COMPANY PLC	8.17x	13.82x	17.61x	5.84%	5.71B
LONDONMETRIC PROPERTY PLC	9.83x	14.49x	15.48x	7.07%	5.72B
GECINA	9.11x	16.09x	19.42x	8.8%	5.25B
MIRVAC GROUP	12.56x	11.45x	13.07x	5.49%	5.08B
NOMURA REAL ESTATE MASTER FUND, INC.	20.55x	15.57x	23.65x	5.19%	3.78B
Average	14.11x	13.64x	16.58x	6.12%	6.38B
Weighted average by Cap.	14.68x	13.56x	16.25x	6.08%