Essential Properties Realty Trust, Inc.

EPRT US Real Estate Diversified REITs
S&P 600
$28.79
-1.07%
Delayed · cached 15 min

Fair value analysis

EPRT
Essential Properties Realty Trust, Inc.
Real EstateDiversified REITs
$28.79
Close used for this calculation
$28.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability25/25
Returns7/25
Balance Sheet11/25
Efficiency13/25
Growth17/25
Good
Quality radar
56Prof.25/25Ret.7/25Eff.13/25B.Sht11/25Growth17/25

Consensus fair value

$28.53
Near FV
▼ -0.9% against the close used
Model range $11.64 – $65.14
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$11.64Fair value$28.53Bull$65.14
FairClose
52-week traded range
52W low $28.7952W high $34.59

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading close to the consensus fair value

Essential Properties Realty Trust, Inc. closed at $28.79, 0.9% above the consensus fair value of $28.53 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 22.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$25.41
-11.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$24.16
-16.1%
√(22.5 × EPS × BVPS)
EPS=1.28, BVPS=20.27 · outside Graham range (P/E 22.5, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
$25.60
-11.1%
EPS × 20x (sector P/E)
EPS=1.28, Sector P/E=20x
Peter Lynch (PEG)
$32.73
+13.7%
EPS × Growth% (PEG = 1 is fair)
EPS=1.28, g=25.6%
EV/EBITDA
$33.73
+17.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=507.57M
Dividend Discount (DDM)
$65.14
+126.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.21, r=10%, g=8%
Book Value (P/B)
$11.64
-59.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20.27, ROE=5.7%, g=6%, r=10%
Reverse DCF
$28.79
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.7% | Historical: 25.6%
Margin of Safety
$18.79
-34.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=25.06, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.