Valuation EPR Properties NYSE

Stocks

Market Closed - NYSE Other stock markets 06:10:00 07/08/26 am AEST			5-day change	1st Jan Change
32.70 ^USD	+0.66%		-1.79%	+9.27%

05/08	Epr Properties Insider Sold Shares Worth $413,492, According to a Recent SEC Filing	MT
03/08	BofA Securities Adjusts EPR Properties Price Target to $62 From $61	MT

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	4,699	-	-
Change	-	-20.34%	28.97%	-8.12%	13.3%	23.68%	-	-
Enterprise Value (EV) ¹	6,068	5,532	6,388	6,211	6,663	8,023	8,017	8,116
Change	-	-8.83%	15.47%	-2.77%	7.29%	20.4%	-0.07%	1.24%
P/E	47.5x	18.6x	24.6x	27.7x	15.2x	20.1x	19.9x	18.9x
PBR	1.36x	1.12x	1.49x	1.44x	1.63x	2.03x	2.04x	2.04x
PEG	-	0x	-8.32x	-1.5x	0x	-2.83x	15.86x	3.65x
Capitalization / Revenue	6.68x	4.3x	5.17x	4.8x	5.29x	6.14x	5.81x	5.63x
EV / Revenue	11.4x	8.41x	9.05x	8.9x	9.28x	10.5x	9.91x	9.72x
EV / EBITDA	14.8x	10.8x	11.5x	11.5x	11.9x	13.1x	12.5x	12x
EV / EBIT	28.1x	17.4x	17x	16.2x	15.6x	19.3x	18.3x	17.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.5	3.25	3.3	3.4	3.52	3.702	3.789	3.884
Rate of return	3.16%	8.62%	6.81%	7.68%	7.05%	6.04%	6.18%	6.33%
EPS ²	1	2.03	1.97	1.6	3.28	3.047	3.085	3.245
Distribution rate	150%	160%	168%	213%	107%	122%	123%	120%
Net sales ¹	531.7	658	705.7	698.1	718.4	765.6	808.6	835.3
EBITDA ¹	409.7	513.1	557.4	540.2	559.6	613.6	643.4	678.5
EBIT ¹	215.7	318.6	376.7	382.3	428	415.6	437.1	469.3
Net income ¹	74.47	152.1	148.9	121.9	250.8	246.7	255.2	265.9
Net Debt ¹	2,516	2,702	2,738	2,858	2,864	3,323	3,317	3,417
Reference price ²	47.49	37.72	48.45	44.28	49.90	61.34	61.34	61.34
Nbr of stocks (in thousands)	74,805	75,021	75,329	75,731	76,140	76,609	-	-
Announcement Date	22/2/22	22/2/23	28/2/24	26/2/25	25/2/26	-	-	-

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.($)
W. P. CAREY INC.	24.41x	13.67x	16.24x	5.17%	16.44B
LAND SECURITIES PLC	9.26x	14.4x	18.64x	5.83%	7.2B
THE GPT GROUP	15.4x	15.41x	16.53x	4.7%	7.08B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.3x	14.79x	16.08x	4.12%	6.65B
GECINA	9.41x	17.16x	20.73x	7.44%	6.45B
LONDONMETRIC PROPERTY PLC	10.76x	15.09x	16.2x	6.59%	6.23B
THE BRITISH LAND COMPANY PLC	9.01x	14.28x	18.43x	5.51%	6.18B
MIRVAC GROUP	12.11x	11.67x	13.26x	5.26%	5.07B
Average	14.21x	14.56x	17.01x	5.58%	7.66B
Weighted average by Cap.	15.93x	14.49x	16.98x	5.51%