![]() |
Propiedades esenciales Realty Trust, Inc. (EPRT) Valoración de DCF
US | Real Estate | REIT - Diversified | NYSE
|

- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Essential Properties Realty Trust, Inc. (EPRT) Bundle
¡Simplifique la valoración de las propiedades esenciales Realty Trust, Inc. (EPRT) con esta calculadora DCF personalizable! Con propiedades esenciales reales de Realty Trust, Inc. (EPRT) financieras y entradas de pronóstico ajustables, puede probar escenarios y descubrir las propiedades esenciales Realty Trust, Inc. (EPRT) valor razonable en minutos.
Discounted Cash Flow (DCF) - (USD MM)
Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 164.0 | 230.2 | 286.5 | 359.6 | 449.6 | 579.3 | 746.3 | 961.6 | 1,238.9 | 1,596.3 |
Revenue Growth, % | 0 | 40.38 | 24.44 | 25.51 | 25.03 | 28.84 | 28.84 | 28.84 | 28.84 | 28.84 |
EBITDA | 135.3 | 199.9 | 279.5 | 352.1 | 405.0 | 527.0 | 679.0 | 874.9 | 1,127.2 | 1,452.3 |
EBITDA, % | 82.52 | 86.85 | 97.56 | 97.9 | 90.07 | 90.98 | 90.98 | 90.98 | 90.98 | 90.98 |
Depreciation | 95.7 | 109.7 | 95.6 | 101.9 | 122.2 | 225.8 | 290.9 | 374.8 | 482.9 | 622.1 |
Depreciation, % | 58.35 | 47.64 | 33.36 | 28.35 | 27.17 | 38.97 | 38.97 | 38.97 | 38.97 | 38.97 |
EBIT | 39.6 | 90.3 | 183.9 | 250.1 | 282.8 | 301.3 | 388.1 | 500.1 | 644.3 | 830.1 |
EBIT, % | 24.17 | 39.2 | 64.19 | 69.55 | 62.9 | 52 | 52 | 52 | 52 | 52 |
Total Cash | 26.6 | 59.8 | 62.3 | 39.8 | 40.7 | 97.4 | 125.5 | 161.7 | 208.3 | 268.4 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 54.3 | 272.9 | 78.6 | 107.5 | 495.5 | 336.5 | 433.6 | 558.6 | 719.7 | 927.3 |
Account Receivables, % | 33.13 | 118.54 | 27.43 | 29.91 | 110.21 | 58.09 | 58.09 | 58.09 | 58.09 | 58.09 |
Inventories | 17.1 | 15.4 | 4.8 | 7.5 | .0 | 24.2 | 31.1 | 40.1 | 51.7 | 66.6 |
Inventories, % | 10.4 | 6.7 | 1.67 | 2.07 | 0 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 |
Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Expenditure | .0 | .0 | -728.7 | .0 | .0 | -115.9 | -149.3 | -192.3 | -247.8 | -319.3 |
Capital Expenditure, % | 0 | 0 | -254.35 | 0 | 0 | -20 | -20 | -20 | -20 | -20 |
Tax Rate, % | 0.61782 | 0.61782 | 0.61782 | 0.61782 | 0.61782 | 0.61782 | 0.61782 | 0.61782 | 0.61782 | 0.61782 |
EBITAT | 39.2 | 89.6 | 181.7 | 248.4 | 281.1 | 298.6 | 384.8 | 495.7 | 638.7 | 822.9 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 63.5 | -17.7 | -246.4 | 318.7 | 22.7 | 543.4 | 422.4 | 544.2 | 701.1 | 903.3 |
WACC, % | 8.95 | 8.96 | 8.95 | 8.96 | 8.96 | 8.95 | 8.95 | 8.95 | 8.95 | 8.95 |
PV UFCF | ||||||||||
SUM PV UFCF | 2,361.1 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 921 | |||||||||
Terminal Value | 13,250 | |||||||||
Present Terminal Value | 8,630 | |||||||||
Enterprise Value | 10,991 | |||||||||
Net Debt | 2,088 | |||||||||
Equity Value | 8,904 | |||||||||
Diluted Shares Outstanding, MM | 177 | |||||||||
Equity Value Per Share | 50.27 |
What You Will Get
- Pre-Filled Financial Model: Essential Properties Realty Trust's (EPRT) actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers tailored to the real estate sector.
- Instant Calculations: Automatic updates ensure you see results as you make changes to your inputs.
- Investor-Ready Template: A polished Excel file designed for professional-grade valuation of real estate investments.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed property forecasts.
Key Features
- Comprehensive Financial Data: Access reliable pre-loaded historical figures and future forecasts for Essential Properties Realty Trust, Inc. (EPRT).
- Adjustable Assumptions: Modify highlighted fields such as capitalization rates, rental growth expectations, and operating margins.
- Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear and concise charts and summaries to help visualize your investment analysis.
- Suitable for All Levels: An accessible and intuitive layout designed for investors, financial analysts, and real estate professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring Essential Properties Realty Trust, Inc. ([EPRT]) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the key metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see recalculated results, including the intrinsic value of Essential Properties Realty Trust, Inc. ([EPRT]).
- Step 5: Make informed investment decisions or create reports based on the outputs.
Why Choose Essential Properties Realty Trust, Inc. (EPRT)?
- Streamlined Process: Quickly access comprehensive real estate investment insights without starting from scratch.
- Enhanced Accuracy: Utilize dependable market data and analytics to minimize valuation discrepancies.
- Completely Adaptable: Modify the framework to align with your investment strategies and forecasts.
- User-Friendly Interface: Intuitive visuals and reports facilitate straightforward analysis of the results.
- Preferred by Professionals: Crafted for investors who prioritize accuracy and functionality.
Who Should Use This Product?
- Real Estate Investors: Develop comprehensive and trustworthy valuation models for property assessments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
- Consultants and Advisors: Deliver precise valuation insights for Essential Properties Realty Trust, Inc. (EPRT) to clients.
- Students and Educators: Utilize real-world data to practice and teach financial modeling in real estate.
- Market Analysts: Gain insights into how real estate investment trusts like Essential Properties Realty Trust, Inc. (EPRT) are valued in the market.
What the Template Contains
- Historical Data: Includes Essential Properties Realty Trust, Inc.'s (EPRT) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Essential Properties Realty Trust, Inc.'s (EPRT) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Essential Properties Realty Trust, Inc.'s (EPRT) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.