NEW Our free Dividend Tracker is live — see what your stocks pay you
Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.
Start Free »

EPR Properties EPR | NYSE

$55.31 $0.16 | 0.29%
TREND SIGNAL:Signal available — unlock to view |2026-08-26

Next Earnings: Oct 28, 2026

Company Overview:

Market Cap: $4.22B
Trailing PE: 17.8x
FWD PE *: 18.4x
Payout Ratio (TTM): 112.9%
52-Week Range: $48.11 - $64.97

* Forward PE is based on street estimates.

10 Year EPR Performance Metrics:

Total Return (with DRIP): 35.4% (3.08% CAGR)
Total Return (no DRIP): 16.7% (1.56% CAGR)
Share Price: -26.5% (-3.03% CAGR)
Yield on Cost (with DRIP): 9.11%
Total Invested: $10,000
Total Value (with DRIP): $13,540
Total Return $ (with DRIP): $3,540
Dividend Increase: -3.1% (-0.32% CAGR)
Dividend Yield (FWD): 6.73% ($3.72)
EPR 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
EPR Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
EPR Price CAGR:1Y: 1.52%2Y: 5.82%5Y: 0.99%10Y: -3.03%
EPR Dividend Charts
EPR - Dividends
EPR Dividend CAGR:1Y: -0.32%2Y: 4.30%5Y: 4.39%10Y: -0.32%
EPR - Dividend Payout Ratio
EPR Dividend Payout Ratio CAGR:1Y: 7.03%2Y: -18.44%5Y: 26.09%10Y: -1.56%
EPR - Dividend to Free Cash Flow Ratio
EPR Dividend to FCF Ratio CAGR:1Y: -1.37%2Y: -3.76%5Y: 53.67%10Y: 0.32%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Get 3 Months Free with Annual Plan
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
Combined 55% Lifetime Discount

EPR Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

EPR - Revenue
EPR Revenue CAGR:1Y: 11.13%2Y: 7.78%5Y: 8.01%10Y: 4.56%
EPR - Earnings Per Share (EPS)
EPR EPS CAGR:1Y: -13.19%2Y: 24.46%5Y: 25.87%10Y: 0.26%
EPR - Net Income
EPR Net Income CAGR:1Y: -11.21%2Y: 22.03%5Y: 29.35%10Y: 3.17%
EPR - EBITDA
EPR EBITDA CAGR:1Y: 1.91%2Y: 13.51%5Y: 9.55%10Y: 4.12%
EPR - Free Cash Flow
EPR Free Cash Flow CAGR:1Y: 6.70%2Y: 8.84%5Y: 8.31%10Y: 1.11%
EPR - Free Cash Flow / Share
EPR Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
EPR - Operating Income
EPR Operating Income CAGR:1Y: -3.91%2Y: 16.05%5Y: 11.66%10Y: 6.87%
EPR - Gross Profit
EPR Gross Profit CAGR:1Y: 11.75%2Y: 8.22%5Y: 8.83%10Y: 4.15%
EPR - Shares Outstanding
EPR Shares Outstanding CAGR:1Y: 0.58%2Y: 0.65%5Y: 0.57%10Y: 1.92%
EPR - Share Buybacks
EPR Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: -21.91%
EPR - Stock-Based Comp
EPR Stock-Based Comp CAGR:1Y: 9.82%2Y: 10.19%5Y: 3.17%10Y: 4.60%
EPR - Expenses
EPR Expenses CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
EPR - Revenue by Segment
EPR Revenue CAGR:1Y: 11.13%2Y: 7.78%5Y: 8.01%10Y: 4.56%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

EPR - REVENUE: Actual + Estimates
EPR Actual Revenue CAGR:1Y: 11.13%2Y: 7.78%5Y: 8.01%10Y: 4.56%
EPR - EPS: Actual + Estimates
EPR Actual EPS CAGR:1Y: -13.19%2Y: 24.46%5Y: 25.87%10Y: 0.26%
EPR - NET INCOME: Actual + Estimates
EPR Actual Net Income CAGR:1Y: -11.21%2Y: 22.03%5Y: 29.35%10Y: 3.17%
EPR - EBITDA: Actual + Estimates
EPR Actual EBITDA CAGR:1Y: 1.91%2Y: 13.51%5Y: 9.55%10Y: 4.12%

Ratios, Profit Margins & Return on Capital:

EPR - Net Profit Margin
EPR Net Profit Margin CAGR:1Y: -24.91%2Y: 9.78%5Y: 18.27%10Y: -3.06%
EPR - Gross Profit Margin
EPR Gross Profit Margin CAGR:1Y: 9.68%2Y: 4.87%5Y: 2.52%10Y: 0.48%
EPR - Price to Earnings
EPR Price to Earnings CAGR:1Y: 13.26%2Y: 2.33%5Y: -19.34%10Y: -2.46%
EPR - Price To Sales Ratio
EPR Price To Sales Ratio CAGR:1Y: -15.29%2Y: 7.25%5Y: -6.35%10Y: -6.32%
EPR - Return on Capital Employed
EPR Return on Capital Employed CAGR:1Y: -15.10%2Y: 10.32%5Y: 11.32%10Y: 3.27%
EPR - Return on Invested Capital
EPR Return on Invested Capital CAGR:1Y: -89.82%2Y: 10.81%5Y: 11.72%10Y: 3.32%

Compare stocks side-by-side

EPR Dividends Info:

Annual Dividend: $3.72
Forward Yield: 6.73%
Ex-Dividend Date: 2026-09-30
Lifetime Dividends / Share: $82.01

EPR Dividend History: Dates, Payments & Yield list

Below is a schedule of all EPR dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date Payment Date Amount Yield Forward Yield Price on Ex-Date
09/30/202610/02/2026$0.3106.63%6.59%$56.45
08/31/202609/02/2026$0.3106.34%6.24%$59.61
07/31/202608/03/2026$0.3105.99%6.08%$61.21
06/30/202607/02/2026$0.3106.41%6.29%$59.10
05/29/202606/01/2026$0.3106.52%6.62%$56.20
04/30/202605/04/2026$0.3106.67%6.73%$55.25
03/31/202604/02/2026$0.3107.45%7.27%$51.16
02/27/202603/02/2026$0.2955.96%5.91%$59.94
01/30/202602/02/2026$0.2956.53%6.6%$53.63
12/31/202501/02/2026$0.2957.09%6.97%$50.76
11/28/202512/01/2025$0.2956.77%6.7%$52.83
10/31/202511/03/2025$0.2957.22%7.05%$50.21
09/30/202510/02/2025$0.2956.1%6.08%$58.20
08/29/202509/01/2025$0.2956.53%6.08%$58.27
07/31/202508/04/2025$0.2956.43%6.45%$54.92
06/30/202507/02/2025$0.2956.08%6%$59.02
05/30/202506/02/2025$0.2956.36%6.32%$56.01
04/30/202505/02/2025$0.2957.15%7.09%$49.93
03/31/202504/15/2025$0.2956.73%7.26%$48.75
02/28/202503/17/2025$0.2856.44%6.58%$51.94
01/31/202502/18/2025$0.2857.42%6.98%$48.97
12/31/202401/15/2025$0.2857.72%7.5%$45.60
11/29/202412/16/2024$0.2857.54%7.57%$45.20
10/31/202411/15/2024$0.2857.54%7.72%$44.29
09/30/202410/15/2024$0.2856.97%6.98%$48.99
08/30/202409/16/2024$0.2857.2%7%$48.85
07/31/202408/15/2024$0.2857.6%7.69%$44.50
06/28/202407/15/2024$0.2858.15%7.88%$43.40
05/31/202406/17/2024$0.2858.33%8.41%$40.65
04/29/202405/15/2024$0.2858.33%7.91%$43.26
03/27/202404/15/2024$0.2858.11%8.46%$40.41
02/28/202403/15/2024$0.2757.97%7.98%$41.35
01/30/202402/15/2024$0.2757.34%7.76%$42.54
12/28/202301/16/2024$0.2756.73%7%$47.17
11/29/202312/15/2023$0.2757.43%6.97%$47.36
10/30/202311/15/2023$0.2757.97%7.18%$45.98
09/28/202310/16/2023$0.2757.91%7.74%$42.61
08/30/202309/15/2023$0.2757.35%7.75%$42.60
07/28/202308/15/2023$0.2757.55%7.65%$43.16
06/29/202307/17/2023$0.2757.03%7.31%$45.15
05/30/202306/15/2023$0.2758.01%7.21%$45.76
04/27/202305/15/2023$0.2757.91%7.87%$41.93
03/30/202304/17/2023$0.2758.92%8.3%$39.76
02/27/202303/15/2023$0.2758.04%8.57%$38.52
01/30/202302/15/2023$0.2757.9%7.65%$43.13
12/29/202201/17/2023$0.2758.75%8.08%$40.83
11/29/202212/15/2022$0.2758.09%8.11%$40.71
10/28/202211/15/2022$0.2758.5%8.26%$39.94
09/29/202210/17/2022$0.2759.38%8.84%$37.33
08/30/202209/15/2022$0.2757.49%7.84%$42.08
07/28/202208/15/2022$0.2756.2%5.95%$55.43
06/29/202207/15/2022$0.2756.98%6.71%$49.21
05/27/202206/15/2022$0.2756.5%7.23%$45.65
04/28/202205/16/2022$0.2756%6.6%$50.02
03/30/202204/18/2022$0.2756.02%6.14%$53.77
02/25/202203/15/2022$0.2505.99%5.8%$51.68
01/28/202202/15/2022$0.2506.96%6.51%$46.11
12/30/202101/18/2022$0.2506.31%6.37%$47.12
11/29/202112/15/2021$0.2506.33%6.6%$45.44
10/28/202111/15/2021$0.2505.81%5.8%$51.73
09/29/202110/15/2021$0.2505.99%5.7%$52.65
08/30/202109/15/2021$0.2505.93%6.1%$49.19
07/29/202108/16/2021$0.2505.9%6.04%$49.67
04/29/202005/15/2020$0.38314.73%18.33%$25.04
03/30/202004/15/2020$0.38318.1%20.52%$22.37
02/27/202003/16/2020$0.3757.69%18.8%$23.93
01/30/202002/18/2020$0.3756.23%6.44%$69.88
12/30/201901/15/2020$0.3756.42%6.23%$72.24
11/27/201912/16/2019$0.3756.29%6.57%$68.51
10/30/201911/15/2019$0.3755.81%6.11%$73.68
09/27/201910/15/2019$0.3755.88%5.86%$76.83
08/29/201909/16/2019$0.3755.77%5.88%$76.51
07/30/201908/15/2019$0.3756.03%6%$75.03
06/27/201907/15/2019$0.3756.06%5.96%$75.51
05/30/201906/17/2019$0.3755.8%5.73%$78.56
04/29/201905/15/2019$0.3755.81%5.76%$78.12
03/28/201904/15/2019$0.3755.81%5.67%$79.38
02/27/201903/15/2019$0.3756.15%5.97%$75.39
01/30/201902/15/2019$0.3756.22%5.96%$75.51
12/28/201801/15/2019$0.3606.74%6.24%$69.18
11/29/201812/17/2018$0.3606.12%6.36%$67.97
10/30/201811/15/2018$0.3606.23%6.17%$69.97
09/27/201810/15/2018$0.3606.44%6.46%$66.91
08/30/201809/17/2018$0.3606.2%6.22%$69.44
07/30/201808/15/2018$0.3606.53%6.25%$69.09
06/28/201807/16/2018$0.3606.63%6.56%$65.81
05/30/201806/15/2018$0.3607.02%6.71%$64.37
04/27/201805/15/2018$0.3607.79%7.33%$58.94
03/28/201804/16/2018$0.3607.74%7.89%$54.77
02/27/201803/15/2018$0.3607.49%7.68%$56.27
01/30/201802/15/2018$0.3607.44%7.56%$57.11
12/28/201701/15/2018$0.3406.23%6.76%$60.39
11/29/201712/15/2017$0.3406.03%6.07%$67.22
10/30/201711/15/2017$0.3405.92%6.03%$67.64
09/28/201710/16/2017$0.3405.85%5.74%$71.05
08/29/201709/15/2017$0.3405.93%5.65%$72.16
07/27/201708/15/2017$0.3405.69%6%$67.96
06/28/201707/17/2017$0.3405.52%5.56%$73.34
05/26/201706/15/2017$0.3405.74%5.44%$74.94
04/26/201705/15/2017$0.3405.55%5.8%$70.38
03/29/201704/17/2017$0.3405.6%5.34%$76.40
02/24/201703/15/2017$0.3405.31%5.62%$72.59
01/27/201702/15/2017$0.3405.55%5.48%$74.50
12/28/201601/16/2017$0.3205.48%5.11%$75.10
11/28/201612/15/2016$0.3205.53%5.56%$69.03
10/27/201611/15/2016$0.3205.36%5.64%$68.07
09/28/201610/17/2016$0.3204.77%5.11%$75.21
08/29/201609/15/2016$0.3204.89%5.01%$76.67
07/27/201608/15/2016$0.3204.67%4.81%$79.79
06/28/201607/15/2016$0.3204.94%4.74%$81.02
05/26/201606/15/2016$0.3205.43%5.15%$74.51
04/27/201605/16/2016$0.3205.89%5.36%$71.65
03/29/201604/15/2016$0.3205.77%5.78%$66.43
02/25/201603/15/2016$0.3206.02%6.06%$63.36
01/27/201602/15/2016$0.3206.64%6.26%$61.35
12/29/201501/15/2016$0.3036.16%6.71%$54.09
11/25/201512/15/2015$0.3036.47%6.45%$56.29
10/28/201511/16/2015$0.3036.42%6.6%$54.96
09/28/201510/15/2015$0.3037.09%6.63%$54.79
08/27/201509/15/2015$0.3036.94%7.17%$50.64
07/29/201508/17/2015$0.3036.41%6.39%$56.83
06/26/201507/15/2015$0.3036.49%6.45%$56.32
05/27/201506/15/2015$0.3036.2%6.49%$55.93
04/28/201505/15/2015$0.3036.1%6.11%$59.41
03/27/201504/15/2015$0.3026.1%6.16%$58.81
02/25/201503/16/2015$0.3035.98%6.12%$59.31
01/28/201502/17/2015$0.3025.59%5.86%$61.88
12/29/201401/15/2015$0.2855.79%5.54%$61.76
11/25/201412/15/2014$0.2856.15%6.23%$54.91
10/29/201411/17/2014$0.2856.27%6.1%$56.02
09/26/201410/15/2014$0.2856.69%6.5%$52.64
08/27/201409/15/2014$0.2856.04%6.3%$54.30
07/29/201408/15/2014$0.2856.14%6.14%$55.66
06/26/201407/15/2014$0.2856.2%6.06%$56.40
05/28/201406/16/2014$0.2856.38%6.28%$54.50
04/28/201405/15/2014$0.2856.31%6.39%$53.55
03/27/201404/15/2014$0.2856.5%6.37%$53.67
02/26/201403/17/2014$0.2856.57%6.35%$53.86
01/29/201402/18/2014$0.2856.75%6.62%$51.64
12/27/201301/15/2014$0.2636.36%6.36%$49.67
11/26/201312/16/2013$0.2636.24%6.41%$49.29
10/29/201311/15/2013$0.2636.16%6.11%$51.75
09/26/201310/15/2013$0.2636.33%6.46%$48.89
08/28/201309/16/2013$0.2636.43%6.38%$49.52
07/29/201308/15/2013$0.2636.18%6.17%$51.18
06/26/201307/15/2013$0.2632.14%2.03%$51.81
05/29/201306/17/2013$0.2631.95%2.02%$52.07
04/26/201305/15/2013$0.2631.89%1.77%$59.35
03/26/201304/15/2013$0.7906.12%5.97%$52.90
12/27/201201/15/2013$0.7506.48%6.51%$46.05
09/26/201210/15/2012$0.7506.74%6.68%$44.90
06/27/201207/16/2012$0.7507.43%6.91%$43.41
03/28/201204/16/2012$0.7506.46%6.44%$46.62
12/28/201101/16/2012$0.7006.38%6.46%$43.36
09/28/201110/17/2011$0.7007.21%7.3%$38.38
06/28/201107/15/2011$0.7006.11%5.76%$48.62
03/29/201104/15/2011$0.7006.15%6.04%$46.36
12/29/201001/14/2011$0.6505.58%5.69%$45.73
09/28/201010/15/2010$0.6505.94%5.65%$46.04
06/28/201007/15/2010$0.6506.75%6.5%$39.98
03/29/201004/15/2010$0.6506.2%5.89%$44.16
12/29/200901/15/2010$0.6507.33%7.28%$35.69
09/28/200910/15/2009$0.6507.54%7.64%$34.05
06/26/200907/15/2009$0.65012.68%11.75%$22.13
03/27/200904/15/2009$0.65016.3%11.82%$22.00
12/29/200801/15/2009$0.84012.57%13.45%$24.99
09/26/200810/15/2008$0.8406.2%9.23%$36.40
06/26/200807/15/2008$0.8406.7%6.95%$48.36
03/27/200804/15/2008$0.8406.97%6.79%$49.46
12/27/200701/15/2008$0.7606.57%6.6%$46.03
09/26/200710/15/2007$0.7605.97%5.78%$52.55
06/27/200707/16/2007$0.7605.72%5.68%$53.50
03/28/200704/16/2007$0.7605.16%4.84%$62.78
12/27/200601/15/2007$0.6884.69%4.51%$61.00
09/27/200610/13/2006$0.6885.55%5.15%$53.35
06/28/200607/14/2006$0.6886.77%6.5%$42.28
03/29/200604/17/2006$0.6886.37%6.89%$39.90
12/28/200501/17/2006$0.6256.13%5.89%$42.43
09/28/200510/14/2005$0.6255.85%6.01%$41.61
06/28/200507/15/2005$0.6255.47%5.75%$43.50
03/29/200504/15/2005$0.6256.12%6.04%$41.42
12/29/200401/14/2005$0.5635.08%5.46%$41.21
09/28/200410/15/2004$0.5635.98%5.79%$38.85
06/28/200407/15/2004$0.5636.25%6.12%$36.75
03/29/200404/15/2004$0.5635.61%6.64%$33.90
12/29/200301/15/2004$0.5005.68%5.8%$34.48
09/26/200310/15/2003$0.5006.62%6.25%$32.00
06/26/200307/15/2003$0.5007.17%6.78%$29.52
03/26/200304/15/2003$0.5007.48%7.41%$27.00
12/27/200201/15/2003$0.4757.98%8.02%$23.70
09/26/200210/15/2002$0.4758.6%8.99%$21.14
06/26/200207/16/2002$0.4757.8%8.7%$21.85
03/26/200204/16/2002$0.4758.58%8.26%$23.00
12/26/200101/15/2002$0.4509.55%9.14%$19.70
09/26/200110/17/2001$0.45010.88%11.18%$16.10
06/27/200107/17/2001$0.45010.02%10.12%$17.79
03/28/200104/17/2001$0.45012.63%12.59%$14.30
12/27/200001/16/2001$0.44015.13%12.86%$13.69
09/27/200010/16/2000$0.44015.56%16%$11.00
06/28/200007/14/2000$0.44012.35%12.03%$14.63
03/29/200004/17/2000$0.44013.34%13.6%$12.94
12/29/199901/14/2000$0.42012.68%12%$14.00
09/28/199910/15/1999$0.42011.29%12.05%$13.94
06/28/199907/15/1999$0.4209.4%9.33%$18.00
03/29/199904/15/1999$0.4209.85%9.67%$17.38
12/29/199801/15/1999$0.4009.66%9.73%$16.44
09/28/199810/15/1998$0.4009.28%8.95%$17.88
06/26/199807/10/1998$0.40025.86%26.48%$18.13
03/27/199804/10/1998$0.40024.62%24.45%$19.63
12/24/199701/12/1998$0.18011.26%11.22%$19.25

Projected Future Returns & Dividends for EPR

Based on past 10-year performance, here are EPR growth metrics:

Share price CAGR of -3.03%
Dividend CAGR of -0.32%

Using EPR CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

EPR (DRIP)EPR - No DRIP
Current Price$55.31$55.31
Start Shares180.80180.80
Start Value$10,000$10,000
  
After 10 years:
Final Share Count353.57180.80
Dividends Payment$0.23$0.23
Annual Dividends$967$495
Yield on cost9.67%4.95%
Share Price$40.68$40.68
Total Dividends$8,214$5,880
Final Value$14,382$13,234

Estimated Future Value + Dividends - EPR

NOTE: Above numbers are our estimate based on EPR's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Get 3 Months Free with Annual Plan
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
Combined 55% Lifetime Discount

Company Info

EPR Properties (EPR) had its IPO on 1997-11-18, and is traded on NYSE stock exchange.

EPR Properties is a prominent real estate investment trust (REIT) utilizing an experiential net lease model, focusing on a curated selection of enduring properties designed for unique consumer experiences. Our core strategy centers on real estate assets that offer value by facilitating out-of-home leisure and recreational activities, where individuals willingly allocate their discretionary time and funds. Our extensive portfolio, valued at nearly $6.7 billion, spans investments across 44 states. We uphold stringent underwriting and investment criteria, meticulously evaluating cash flow benchmarks at the industry, property, and tenant levels. We believe this specialized approach provides a distinct competitive advantage and the potential to generate consistent, appealing returns.

EPR website: https://www.eprkc.com


Get Full Access to All Reports with DRIPCalc PRO

Get 3 Months Free with Annual Plan
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
Combined 55% Lifetime Discount
Loading signals…

DCF Model — EPR

Value from:
Pay up to today
—
vs current price $55.31
—
Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →