investorscraft@gmail.com

Intrinsic ValueEssential Properties Realty Trust, Inc. (EPRT)

Previous Close$30.36
Intrinsic Value
Upside potential
Previous Close
$30.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Essential Properties Realty Trust, Inc. (EPRT) is a real estate investment trust (REIT) specializing in single-tenant, net-leased commercial properties across the United States. The company focuses on mission-critical properties leased to middle-market and service-oriented tenants in industries such as restaurants, car washes, early childhood education, and medical services. EPRT's core revenue model is driven by long-term triple-net leases, which transfer property expenses to tenants, ensuring stable cash flows and minimizing operational risks. The REIT strategically targets properties with high occupancy rates and strong tenant covenants, reinforcing its defensive positioning in the commercial real estate sector. By emphasizing diversification across industries and geographies, EPRT mitigates concentration risk while capitalizing on the resilience of essential-service tenants. Its disciplined underwriting and active portfolio management further distinguish it in a competitive market.

Revenue Profitability And Efficiency

EPRT reported revenue of $449.6 million for the period, with net income of $203.0 million, reflecting a robust net margin of approximately 45%. Diluted EPS stood at $1.15, supported by efficient capital deployment and low capital expenditures. Operating cash flow of $308.5 million underscores the company's ability to convert earnings into cash, a key strength for REITs reliant on consistent distributions.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with its net lease model providing predictable income streams. EPRT's capital efficiency is evident in its ability to maintain high occupancy rates and minimal capex requirements, allowing for reinvestment in accretive acquisitions or shareholder returns. The absence of significant capital expenditures further enhances free cash flow generation.

Balance Sheet And Financial Health

EPRT's balance sheet shows $40.7 million in cash and equivalents against total debt of $2.13 billion, indicating a leveraged but manageable position typical for REITs. The company's debt structure is likely aligned with long-term lease maturities, ensuring liquidity. Its financial health is supported by stable cash flows from triple-net leases, reducing refinancing risks.

Growth Trends And Dividend Policy

EPRT has maintained a disciplined growth strategy, focusing on accretive acquisitions and organic lease escalations. The dividend per share of $1.17 reflects a payout ratio in line with REIT norms, balancing income distribution with reinvestment needs. The company's growth trajectory is supported by its niche focus on essential-service tenants, which tend to exhibit lower volatility.

Valuation And Market Expectations

The market likely values EPRT for its defensive portfolio and stable cash flows, with a focus on yield and growth potential. The REIT's valuation metrics would typically reflect its sector positioning, with comparisons to peers in the net-lease space providing context for investor expectations.

Strategic Advantages And Outlook

EPRT's strategic advantages include its diversified tenant base, focus on mission-critical properties, and disciplined underwriting. The outlook remains positive, given the resilience of its target industries and the long-term nature of its leases. However, interest rate sensitivity and tenant credit quality are key monitorables for sustained performance.

Sources

Company filings, CIK 0001728951

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount