Previous Close | $61.21 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
EPR Properties operates as a specialty real estate investment trust (REIT) focused on experiential properties, including entertainment, recreation, and education venues. The company primarily generates revenue through long-term triple-net leases, where tenants cover property expenses, providing stable cash flows. EPR's portfolio includes movie theaters, ski resorts, waterparks, and private schools, positioning it uniquely in the niche market of experiential real estate. This sector benefits from consumer demand for leisure and entertainment, though it remains sensitive to economic cycles. The company’s diversified tenant base and focus on high-quality properties enhance its resilience. EPR’s market position is strengthened by its expertise in underwriting experiential assets, which often require specialized knowledge. Unlike traditional retail or office REITs, EPR’s focus on experiential real estate offers differentiation, though it also exposes the company to shifts in consumer discretionary spending. The firm’s strategic acquisitions and development capabilities further solidify its competitive edge in this specialized segment.
EPR Properties reported revenue of $641 million for the period, with net income of $146 million, translating to diluted EPS of $1.92. Operating cash flow stood at $393 million, reflecting strong cash generation from its lease-based model. The absence of capital expenditures indicates a maintenance-light portfolio, typical of triple-net lease structures. These metrics underscore the company’s ability to convert revenue into cash efficiently, though margins are influenced by interest expenses and lease terms.
The company’s earnings power is driven by its stable lease income, with operating cash flow covering interest obligations and dividends comfortably. EPR’s capital efficiency is evident in its ability to deploy capital into high-yielding experiential properties while maintaining disciplined underwriting. However, the elevated total debt of $3.07 billion necessitates careful monitoring of leverage ratios, especially in rising rate environments.
EPR’s balance sheet shows $22.1 million in cash and equivalents against $3.07 billion in total debt, indicating reliance on refinancing and cash flow to meet obligations. The REIT structure mandates high payout ratios, limiting retained earnings for debt reduction. While the triple-net lease model reduces operational risks, the debt load requires prudent management to maintain financial flexibility and investment-grade credit metrics.
Growth is likely driven by selective acquisitions in experiential real estate, supported by post-pandemic recovery in leisure spending. The dividend payout of $3.44 per share reflects a commitment to shareholder returns, though sustainability depends on steady cash flow generation. Historical trends suggest cautious expansion, with a focus on high-credit-quality tenants to mitigate volatility in discretionary consumer sectors.
EPR’s valuation hinges on its ability to maintain occupancy and lease rates in a competitive experiential real estate market. Investors likely price in moderate growth, balancing stable cash flows against sector-specific risks. The current EPS and dividend yield suggest a focus on income-oriented investors, with limited upside from aggressive expansion given the debt profile and economic sensitivity of its assets.
EPR’s strategic advantage lies in its niche focus and expertise in experiential properties, which are less susceptible to e-commerce disruption. The outlook remains cautiously optimistic, contingent on consumer discretionary spending resilience and successful debt management. Long-term success will depend on portfolio diversification and maintaining high tenant credit quality, particularly in evolving leisure and education markets.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |