| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial intelligence (AI) | 32.30 | 6 |
| Intrinsic value (DCF) | 12.55 | -59 |
| Graham-Dodd Method | 9.11 | -70 |
| Graham Formula | 37.42 | 23 |
Essential Properties Realty Trust, Inc. (NYSE: EPRT) is a leading real estate investment trust (REIT) specializing in single-tenant, net-leased commercial properties across the United States. Focused on middle-market tenants, EPRT's diversified portfolio spans high-growth sectors such as restaurants, car washes, medical services, convenience stores, and early childhood education. With a disciplined acquisition strategy, the company targets mission-critical properties leased under long-term agreements, ensuring stable cash flows and high occupancy rates. As of December 2021, EPRT owned 1,451 properties, benefiting from the resilience of essential-service tenants. Headquartered in Princeton, New Jersey, the REIT operates with a tax-efficient structure, distributing at least 90% of taxable income to shareholders. EPRT's niche focus on middle-market tenants differentiates it from peers, offering investors exposure to recession-resistant real estate with embedded growth potential.
Essential Properties Realty Trust presents an attractive investment proposition due to its focus on mission-critical, single-tenant properties leased to middle-market businesses—a segment often overlooked by larger REITs. The company's diversified tenant base across defensive sectors (e.g., healthcare, convenience retail) provides resilience during economic downturns, as evidenced by its 1.12 beta. With $449.6M in revenue and $203M net income (2024), EPRT demonstrates strong profitability (45% net margin) and cash flow generation ($308M operating cash flow). The 4.3% dividend yield (based on $1.17/share) is supported by a conservative payout ratio (~80% of EPS). Risks include interest rate sensitivity (debt-to-equity of 1.7x) and tenant concentration in cyclical industries like restaurants. However, its scaled portfolio and active acquisition pipeline ($1.4B deployed since 2021) position it for continued AFFO growth.
EPRT's competitive advantage stems from its specialized focus on middle-market single-tenant net leases—a segment underserved by larger diversified REITs. Unlike peers targeting Fortune 500 tenants, EPRT's average lease size ($1.1M) allows for granular portfolio diversification across 15+ industries, reducing systemic risk. The company's underwriting expertise in middle-market credit analysis enables it to identify high-quality tenants with strong unit-level economics, reflected in its 99.6% occupancy rate. EPRT's scale (top 5 in net-lease REITs by property count) provides cost advantages in acquisitions and financing. However, its smaller market cap ($6.3B vs. $50B+ for sector leaders) limits access to the lowest-cost capital. The REIT mitigates this through conservative leverage (5.5x net debt/EBITDA) and staggered debt maturities. Unlike competitors focused on sale-leasebacks with investment-grade tenants, EPRT's value-add comes from identifying growing regional operators—a niche that offers higher yields (7-9% cap rates) but requires active asset management. Its 10.8-year weighted average lease term provides cash flow visibility, though shorter than peers like Realty Income (14 years).