EPR - NYSE

EPR Properties

EPR Properties

EPRยทNYSE

$56.17

-1.2%
Real EstateREIT - Specialty

EPR Properties is a leading experiential net lease real estate investment trust (REIT), specializing in select enduring experiential properties in the real estate industry. We focus on real estate venues which create value by facilitating out of home leisure and recreation experiences where consumers choose to spend their discretionary time and money. We have nearly $6.7 billion in total investments across 44 states. We adhere to rigorous underwriting and investing criteria centered on key industry, property and tenant level cash flow standards. We believe our focused approach provides a competitive advantage and the potential for stable and attractive returns.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$4.30B
EPS3.3000
P/E Ratio17.02
Earnings Date07/29/2026
EPR Properties

EPR Properties Fair Value Envelope

EPR ยท NYSE

Our analysis suggests that EPR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $56.17, this represents a potential HIDDEN relative to our calculated worth for EPR Properties.

HIDDEN
Intrinsic Value
Current Price: $56.17

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$10.6B
+ Cash & Equivalents$98.6M
Firm Value$10.7B
- Debt$3.1B
Equity Value$7.5B
/ Shares Outstanding76,140,341B
DCF Value$99
UNDERVALUED BY 76%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$450.7M
$482.6M
$516.8M
$553.3M
$592.5M
$634.4M
$679.3M
$727.4M
$778.8M
$833.9M
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$450.7M
$482.6M
$516.8M
$553.3M
$592.5M
$634.4M
$679.3M
$727.4M
$778.8M
$833.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$417.3M
$413.8M
$410.2M
$406.7M
$403.2M
$399.8M
$396.4M
$393.0M
$389.6M
$386.3M
Terminal Value represents 62.0% of Enterprise Value

Related Guides

Blog Categories

Continue your EPR research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.