As of 2025-06-28, the Intrinsic Value of Essential Properties Realty Trust Inc (EPRT) is 85.90 USD. This EPRT valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 31.93 USD, the upside of Essential Properties Realty Trust Inc is 169.00%.
The range of the Intrinsic Value is 76.95 - 109.78 USD
Based on its market price of 31.93 USD and our intrinsic valuation, Essential Properties Realty Trust Inc (EPRT) is undervalued by 169.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (222.93) - (24.47) | (35.12) | -210.0% |
| DCF (Growth 10y) | (9.08) - 83.93 | (4.18) | -113.1% |
| DCF (EBITDA 5y) | 76.95 - 109.78 | 85.90 | 169.0% |
| DCF (EBITDA 10y) | 104.86 - 165.71 | 123.59 | 287.1% |
| Fair Value | 26.85 - 26.85 | 26.85 | -15.90% |
| P/E | 17.72 - 26.45 | 23.40 | -26.7% |
| EV/EBITDA | 13.02 - 91.61 | 48.34 | 51.4% |
| EPV | (40.43) - (53.44) | (46.94) | -247.0% |
| DDM - Stable | 14.96 - 150.56 | 82.76 | 159.2% |
| DDM - Multi | 29.40 - 209.38 | 49.85 | 56.1% |
| Market Cap (mil) | 6,306.49 |
| Beta | 0.38 |
| Outstanding shares (mil) | 197.51 |
| Enterprise Value (mil) | 8,378.12 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.79% |
| Cost of Debt | 4.80% |
| WACC | 6.29% |