DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Essential Properties Realty Trust, Inc. (EPRT)

Real Estate | REIT - Diversified

Today's Price

$26.75

Today's Fair Value

$33.10 +23.74%

Margin of Safety

+19.18%

Projected Value (5Y)

$53.31 +99.29%

Dividends Paid (5Y)

$8.05

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 30.13% | CAGR (5y): 18.7%

Diluted Shares Growth Rate

Regression: 22.02% | CAGR (5y): 15.94%

Dividend Growth Rate

Regression: 15.4% | CAGR (5y): 5.15%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.46x)

Discount Rate