investorscraft@gmail.com

Intrinsic Value of EPR Properties (EPR)

Previous Close$61.21
Intrinsic Value
Upside potential
Previous Close
$61.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount