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

$26.76

Today's Fair Value

$33.06 +23.54%

Margin of Safety

+19.06%

Projected Value (5Y)

$53.24 +98.95%

Dividends Paid (5Y)

$7.06

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 30.83% | CAGR (5y): 19.28%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 5.38% | CAGR (5y): 5.25%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.47x)

Discount Rate