|
Real-time Estimate
Cboe BZX
03:19:16 2026-10-28 pm EDT
|
5-day change | 1st Jan Change | ||
| 26.38 USD | -1.75% |
|
+6.29% | -10.81% |
| 05:37am | Essential Properties Realty Trust Prices $450 Million Notes Offering | MT |
| Oct. 22 | Essential Properties Realty Trust, Inc., Q3 2026 Earnings Call, Oct 22, 2026 |
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 | 5,914 | - | - |
| Change | - | -4.65% | 19.35% | 37.52% | 7.16% | 0.64% | - | - |
| Enterprise Value (EV) 1 | 4,619 | 4,771 | 5,619 | 7,569 | 8,337 | 9,004 | 9,314 | 9,660 |
| Change | - | 3.31% | 17.76% | 34.71% | 10.14% | 8.01% | 3.44% | 3.72% |
| P/E | 35.2x | 23.7x | 20.6x | 27.2x | 23.2x | 20.8x | 19.3x | 19.1x |
| PBR | 1.76x | 1.34x | - | 1.65x | 1.38x | 1.24x | 1.21x | 1.17x |
| PEG | - | 1.1x | 0.8x | -3.75x | 2.1x | 26.62x | 2.42x | 27.89x |
| Capitalization / Revenue | 15.2x | 11.7x | 11.1x | 12.2x | 10.5x | 8.89x | 7.66x | 6.76x |
| EV / Revenue | 20.1x | 16.7x | 15.6x | 16.8x | 14.9x | 13.5x | 12.1x | 11x |
| EV / EBITDA | 23.6x | 19x | 17.3x | 18.4x | 16.3x | 15.2x | 13.5x | 12.1x |
| EV / EBIT | 36.4x | 29.3x | 33.4x | 26.2x | 23.2x | 23x | 19.7x | 18.1x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1 | 1.075 | 1.12 | 1.16 | 1.205 | 1.274 | 1.337 | 1.401 |
| Rate of return | 3.47% | 4.58% | 4.38% | 3.71% | 4.06% | 4.75% | 4.98% | 5.22% |
| EPS 2 | 0.82 | 0.99 | 1.24 | 1.15 | 1.28 | 1.29 | 1.393 | 1.402 |
| Distribution rate | 122% | 109% | 90.3% | 101% | 94.1% | 98.8% | 96% | 99.9% |
| Net sales 1 | 230.2 | 286.5 | 359.6 | 449.6 | 561.2 | 665.4 | 771.6 | 875.2 |
| EBITDA 1 | 195.9 | 251.4 | 324.2 | 410.8 | 512.7 | 592.8 | 691.6 | 796.6 |
| EBIT 1 | 126.7 | 162.8 | 168 | 288.6 | 359.1 | 391.2 | 472.1 | 535 |
| Net income 1 | 95.72 | 134.1 | 190.7 | 203 | 253 | 274 | 332.9 | 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 | 26.85 | 26.85 | 26.85 |
| Nbr of stocks (in thousands) | 121,555 | 142,368 | 156,024 | 175,332 | 198,145 | 220,275 | - | - |
| Announcement Date | 2/16/22 | 2/15/23 | 2/14/24 | 2/12/25 | 2/11/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.81x | 13.53x | 15.19x | 4.75% | 5.91B | |
| 20.98x | 12.59x | 14.74x | 5.9% | 14.47B | |
| 8.45x | 14.35x | 18.51x | 6.37% | 7.23B | |
| 12.36x | 14.71x | 15.68x | 5.16% | 6.37B | |
| 8.17x | 13.82x | 17.61x | 5.84% | 5.71B | |
| 9.83x | 14.49x | 15.48x | 7.07% | 5.72B | |
| 9.11x | 16.09x | 19.42x | 8.8% | 5.25B | |
| 12.56x | 11.45x | 13.07x | 5.49% | 5.08B | |
| 18.24x | 9.82x | 12.47x | 6.6% | 4.29B | |
| 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% |
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
