EPR
EPR Properties
Price:  
59.02 
USD
Volume:  
992,508.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EPR Intrinsic Value

-7.30 %
Upside

What is the intrinsic value of EPR?

As of 2025-07-03, the Intrinsic Value of EPR Properties (EPR) is 54.72 USD. This EPR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.02 USD, the upside of EPR Properties is -7.30%.

The range of the Intrinsic Value is 27.54 - 131.09 USD

Is EPR undervalued or overvalued?

Based on its market price of 59.02 USD and our intrinsic valuation, EPR Properties (EPR) is overvalued by 7.30%.

59.02 USD
Stock Price
54.72 USD
Intrinsic Value
Intrinsic Value Details

EPR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.54 - 131.09 54.72 -7.3%
DCF (Growth 10y) 41.13 - 157.15 71.82 21.7%
DCF (EBITDA 5y) 46.05 - 61.54 52.82 -10.5%
DCF (EBITDA 10y) 57.67 - 83.72 69.14 17.1%
Fair Value 27.87 - 27.87 27.87 -52.78%
P/E 25.92 - 54.67 45.33 -23.2%
EV/EBITDA 19.88 - 62.11 42.50 -28.0%
EPV 63.15 - 107.19 85.17 44.3%
DDM - Stable 18.53 - 56.66 37.60 -36.3%
DDM - Multi 34.99 - 70.20 45.49 -22.9%

EPR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,489.65
Beta 0.56
Outstanding shares (mil) 76.07
Enterprise Value (mil) 7,261.04
Market risk premium 4.60%
Cost of Equity 7.26%
Cost of Debt 5.70%
WACC 6.62%