Essential Properties Realty Trust Inc. logo

Essential Properties Realty Trust Inc.

EPRT | NYSE
Chart Builder DCF Calculator
$26.76
+$0.01 (+0.04%)
At close: Sep 21, 2026, 4:00 PM ET
$26.76
$0 (0.00%)
After-hours: Sep 21, 2026, 5:55 PM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
194.42M 257.4M 253.73M 241M 224.34M 212.49M 203.33M 197.05M 194M 195.28M 191.22M 177.47M 167.97M 150.98M 134.74M 129.01M 120.07M 107.65M 96.21M 72.13M 56.82M 43.86M
Depreciation & Amortization
169.21M 161.63M 153.47M 147.87M 139.82M 131.2M 124.69M 116.62M 111.89M 106.71M 102.01M 97.98M 98.64M 97M 93.76M 89.56M 81.52M 75.64M 70.81M 70.53M 65.24M 61.99M
Stock-Based Compensation
13.35M 13.38M 13.18M 13.64M 12.71M 11.85M 10.83M 10.38M 9.9M 9.23M 9.01M 9.07M 9.16M 9.38M 9.49M 8.39M 7.26M 6.92M 5.68M 5.94M 6.19M 6.17M
Other Working Capital
597K 17.55M 8.11M 4.31M 1.42M -209K 3.33M 5.87M 2.86M -772K 767K -8M -7.8M -5.12M -3.94M 4.38M 10.11M 11.5M 14.43M 10.43M 14.14M 6.08M
Other Non-Cash Items
34.94M -32.92M -40.16M -38.83M -30.3M -25.45M -24.13M -23.73M -24.66M -35.02M -38.11M -36.31M -42.83M -35.3M -27.22M -25.1M -21.39M -23.32M -21.82M -14.75M -16.18M -5.38M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a -2.82M -4.49M -4.49M -4.49M -1.67M n/a n/a n/a n/a n/a n/a n/a n/a 6.93M 6.93M
Change in Working Capital
5.61M 4.19M 852K -504K -8.86M -11.12M -6.17M -3.6M -3.37M -4.21M -5.19M -8.24M -4.79M -1.14M 564K 4.92M 12.95M 14.6M 16.65M 12.43M 13.23M -10.39M
Operating Cash Flow
414.07M 403.68M 381.08M 363M 337.54M 318.9M 308.48M 294.01M 283.38M 267.64M 254.57M 238.43M 228.12M 220.6M 211.02M 206.46M 200.1M 181.37M 167.39M 146.13M 132.22M 103.17M
Capital Expenditures
-554.89M -865.85M -554.89M -284.37M -167.41M -379.74M -576.23M -842.48M -856.13M -902.05M -705.55M -439.31M -258.25M n/a n/a n/a n/a n/a n/a n/a n/a n/a
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a 286.59M 467.96M 467.96M 467.96M 181.37M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-83.51M n/a n/a n/a -137.06M -137.06M -137.06M -183.25M -78.81M -78.81M -78.81M -32.62M n/a n/a n/a n/a n/a -226.4M -226.4M -226.4M -226.4M n/a
Sales Maturities Of Investments
151.16M 115.64M 128.56M 80.51M 88.21M 45.53M 39.29M 65.13M 78.28M 116.89M 137.05M 111.21M 78.9M 36.64M n/a n/a n/a 19.65M 19.65M 19.65M 19.65M 3.36M
Other Investing Acitivies
-1.24B -1.36B -1.28B -1.27B -916.98M -917.62M -857.99M -870.22M -1.05B -987.38M -936.02M -889.17M -847.95M -690.35M -706.08M -691.41M -770.3M -659.15M -622.93M -610.32M -531.63M -576.03M
Investing Cash Flow
-1.17B -1.24B -1.15B -1.19B -1.13B -1.18B -1.12B -1.14B -1.03B -928.65M -857.13M -810.27M -769.06M -653.71M -706.08M -691.41M -770.3M -865.91M -829.68M -817.08M -738.38M -572.67M
Debt Repayment
579.48M 489.6M 389.6M 429.6M 399.5M 444.5M 444.5M 599.5M 492.97M 247.97M 247.97M 320.5M 179.52M 250.52M 253.52M 250M 218M 230.82M 346.82M 219.83M 218.85M 69.07M
Common Stock Repurchased
152K n/a n/a -1K -1K -1K -1K n/a n/a n/a n/a n/a -201K -201K -201K -201K -328K -328K -328K -328K n/a n/a
Dividend Paid
-252.64M -243.72M -233.94M -225.22M -216.51M -208.09M -199.66M -192.49M -185.07M -176.02M -168.23M -162.97M -155.33M -148.48M -141.69M -133.54M -127.18M -119.24M -112.33M -106.04M -97.89M -92.78M
Other Financial Acitivies
212.43M -9.11M -14.82M 310.48M 310.55M 310.53M 321.19M -4.2M -7.18M -7.44M -6.93M -4.47M 208.41M 240.76M 236.86M 234.63M 125.46M 92.45M 98.03M 96.91M -4.79M -3.82M
Financial Cash Flow
868.39M 808.38M 798.35M 813.59M 792.28M 825.5M 810.7M 838.08M 756.21M 669.22M 580.01M 469.63M 528.83M 489.81M 506.8M 601.67M 466.74M 653.98M 689.06M 509.09M 626.33M 300.24M
Net Cash Flow
113.16M -30.83M 25.39M -14.87M -3.42M -32.16M -3.99M -3.31M 10.38M 8.21M -22.54M -102.21M -12.11M 56.7M 11.74M 116.72M -103.46M -30.56M 26.77M -161.86M 20.17M -169.26M
Free Cash Flow
-140.82M -462.18M -173.81M 78.63M 170.12M -60.84M -267.75M -548.47M -572.75M -634.41M -450.98M -200.88M -30.13M 220.6M 211.02M 206.46M 200.1M 181.37M 167.39M 146.13M 132.22M 103.17M
Adj. Free Cash Flow
-154.16M -475.56M -186.99M 64.99M 157.42M -72.7M -278.58M -558.85M -582.65M -643.64M -459.98M -209.95M -39.28M 211.23M 201.53M 198.07M 192.84M 174.44M 161.71M 140.19M 126.03M 97M
Maintenance CapEx
-424.48M -378.35M -335.24M -180.22M -27.64M -114.96M -202.58M -286.6M -276.65M -330.51M -242.88M -158.87M -141.18M n/a n/a n/a n/a n/a n/a n/a n/a n/a
Growth CapEx
-130.4M -487.5M -219.65M -104.15M -139.77M -264.78M -373.65M -555.88M -579.48M -571.53M -462.67M -280.44M -117.07M n/a n/a n/a n/a n/a n/a n/a n/a n/a
Owner Earnings
-10.41M 25.32M 45.84M 182.78M 309.9M 203.94M 105.9M 7.41M 6.72M -62.87M 11.69M 79.56M 86.94M 220.6M 211.02M 206.46M 200.1M 181.37M 167.39M 146.13M 132.22M 103.17M

© 2026 bestshares.com. All rights reserved.