As of 2024-12-13, the Intrinsic Value of EPR Properties (EPR) is
57.19 USD. This EPR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 44.75 USD, the upside of EPR Properties is
27.80%.
The range of the Intrinsic Value is 25.02 - 171.80 USD
57.19 USD
Intrinsic Value
EPR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.02 - 171.80 |
57.19 |
27.8% |
| DCF (Growth 10y) |
38.31 - 201.74 |
74.37 |
66.2% |
| DCF (EBITDA 5y) |
49.56 - 69.63 |
60.57 |
35.4% |
| DCF (EBITDA 10y) |
59.25 - 89.93 |
74.84 |
67.2% |
| Fair Value |
32.95 - 32.95 |
32.95 |
-26.37% |
| P/E |
39.80 - 74.10 |
55.62 |
24.3% |
| EV/EBITDA |
29.04 - 64.01 |
47.99 |
7.2% |
| EPV |
35.42 - 64.95 |
50.19 |
12.1% |
| DDM - Stable |
26.81 - 87.62 |
57.22 |
27.9% |
| DDM - Multi |
34.26 - 76.84 |
46.33 |
3.5% |
EPR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,388.92 |
| Beta |
0.45 |
| Outstanding shares (mil) |
75.73 |
| Enterprise Value (mil) |
6,206.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.80% |
| Cost of Debt |
5.74% |
| WACC |
6.83% |