Total assets grew 50% YoY to $7.5B, funded partly by equity issuance (equity up to $4.4B), while debt-to-equity remains conservative at 0.66, indicating ample borrowing capacity.
Essential Properties Realty Trust, Inc. (EPRT) balance sheet — 10-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 |
|---|
| Total Assets | 7.49B | 6.86B | 5.8B | 4.77B | 4B | 3.3B | 2.49B | 1.98B | 1.38B | 942.22M | 466.29M |
| Asset Growth % | 75.03% | 18.35% | 21.61% | 19.21% | 21.26% | 32.55% | 25.99% | 43.05% | 46.56% | 102.07% | - |
| Real Estate & Other Assets | 6.62B | -6.16B | 5.07B | -10.37M | 3.58B | 2.86B | 148.93M | 1.74B | 1.26B | 847.62M | 396.69M |
| PP&E (Net) | 0 | 0 | 0 | 4.28B | 0 | 0 | 2.17B | 1.76B | 1.27B | 854.33M | 396.24M |
| Investment Securities | 0 | 1000K | 1000K | 1000K | 0 | 0 | 1000K | 1000K | -1000K | -1000K | -1000K |
| Total Current Assets | 863.14M | 652.51M | 580.45M | 163.96M | 417.89M | 348.11M | 104.38M | 156.6M | 55.71M | 32.15M | 13.74M |
| Cash & Equivalents | 134.23M | 60.18M | 40.71M | 39.81M | 62.34M | 59.76M | 26.6M | 8.3M | 4.24M | 7.25M | 1.82M |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Assets | 0 | -39.47M | -25.68M | 16.61M | 9.15M | 0 | 23.45M | 93.83M | 19.71M | 15.22M | 10.67M |
| Intangible Assets | 0 | 99.22M | 94.05M | 89.21M | 0 | 87.96M | 57.45M | 78.92M | 66.42M | 62.45M | 55.86M |
| Total Liabilities | 3.04B | 2.66B | 2.23B | 1.78B | 1.5B | 1.25B | 906.85M | 773.33M | 569.86M | 760.82M | 291.64M |
| Total Debt | 2.92B | 2.52B | 2.13B | 1.69B | 1.44B | 1.19B | 862.99M | 726.92M | 540.12M | 741.65M | 272.82M |
| Net Debt | 2.78B | 2.46B | 2.09B | 1.65B | 1.38B | 1.13B | 836.39M | 718.62M | 535.88M | 734.4M | 271M |
| Long-Term Debt | 2.9B | 2.51B | 2.12B | 1.67B | 1.42B | 1.17B | 854.19M | 731M | 540.12M | 741.65M | 272.82M |
| Short-Term Borrowings | 684K | 0 | 9.47M | 9.78M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 74.77M | 10.77M | 10.7M | 12.85M | 23.1M | 25.39M | 8.8M | 7.5M | 23.23M | 24.64M | 32.77M |
| Total Current Liabilities | 114.32M | 106.42M | 90.75M | 70.99M | 68.66M | 64.75M | 33.7M | 36.85M | 18.13M | 6.85M | 2.43M |
| Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 773.33M | 569.86M | 760.82M | 291.64M |
| Other Liabilities | 6.78M | 26.23M | 7.58M | 30.44M | 2.27M | 11.84M | 10.17M | -2.02M | 0 | -242.12M | -16.39M |
| Total Equity | 4.45B | 4.21B | 3.57B | 2.99B | 2.5B | 2.04B | 1.58B | 1.2B | 811.04M | 915.94M | 451.94M |
| Equity Growth % | 68.88% | 17.8% | 19.59% | 19.63% | 22.16% | 29.2% | 31.6% | 48.22% | -11.45% | 102.67% | - |
| Shareholders Equity | 4.41B | 4.2B | 3.56B | 2.98B | 2.49B | 2.04B | 1.57B | 1.19B | 562.18M | 181.4M | 174.65M |
| Minority Interest | 43.56M | 7.9M | 8.45M | 8.42M | 8.51M | 7.24M | 7.19M | 7.66M | 248.86M | 734.54M | 277.29M |
| Common Stock | 2.16M | 2.1M | 1.88M | 1.65M | 1.42M | 1.25M | 1.06M | 838K | 431K | 181.4M | 174.65M |
| Additional Paid-in Capital | 4.53B | 4.33B | 3.66B | 3.08B | 2.56B | 2.15B | 1.69B | 1.22B | 569.41M | 0 | 0 |
| Retained Earnings | -119.78M | -109.26M | -113.3M | -105.55M | -117.19M | -100.98M | 0 | -27.48M | -7.66M | 181.4M | 174.65M |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Return on Assets (ROA) | 3.81% | 4% | 3.84% | 4.35% | 3.68% | 3.31% | 1.89% | 2.49% | 1.34% | 0.89% | 0.8% |
| Return on Equity (ROE) | 6.34% | 6.5% | 6.19% | 6.96% | 5.91% | 5.28% | 3.04% | 4.16% | 1.81% | 0.92% | 0.83% |
| Debt / Assets | 38.96% | 36.75% | 36.7% | 35.46% | 36.1% | 36.11% | 34.67% | 36.8% | 39.11% | 78.71% | 58.51% |
| Debt / Equity | 0.66x | 0.60x | 0.60x | 0.57x | 0.58x | 0.58x | 0.55x | 0.60x | 0.67x | 0.81x | 0.60x |
| Net Debt / EBITDA | 4.87x | 4.77x | 5.21x | 4.79x | 5.23x | 5.57x | 6.32x | 5.84x | 7.95x | 13.38x | 25.59x |
| Book Value per Share | 20.71 | 20.87 | 20.17 | 19.46 | 18.38 | 17.40 | 16.44 | 15.96 | 18.54 | 22.35 | 11.03 |
Quick answers to the most common questions about buying EPRT stock.
As of 2025, Essential Properties Realty Trust, Inc. (EPRT) had total assets of $6.86B including $652.5M in current assets.
Essential Properties Realty Trust, Inc. (EPRT) carries total debt of $2.52B. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Essential Properties Realty Trust, Inc. (EPRT) has total shareholders' equity (book value) of $4.20B ($20.87 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Essential Properties Realty Trust, Inc. (EPRT) reported a current ratio of 6.13x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Interest rate spread compression
Metrics are mathematically derived from official filings.
Acquisition-Driven Asset Expansion
EPRT's total assets grew 50% year-over-year to $7.5B in 2026Q2, per balance sheet data, reflecting aggressive acquisition activity that continues to drive external growth.
The sequential increase in total assets from $5.0B in 2024Q1 to $7.5B in 2026Q2 indicates a sustained acquisition pipeline, consistent with the revenue surge noted in the income statement. However, the pace of growth may moderate as cap rate compression and competition for assets intensify, potentially slowing the trajectory.
Service-Oriented Portfolio Shift
As reported in recent filings, EPRT's strategic allocation toward medical and dental properties suggests a deliberate shift toward more recession-resistant tenants, though likely at lower initial yields.
The portfolio's increasing tilt toward service and experience categories, such as car washes and early childhood education, aligns with the company's middle-market focus. This diversification may enhance stability but could also expose the portfolio to consumer discretionary spending cycles, warranting monitoring of unit-level rent coverage.
Conservative Debt Positioning
EPRT's debt-to-equity ratio of 0.66 in 2026Q2, based on balance sheet data, remains conservative relative to peers like NNN (1.09), indicating ample capacity for future borrowing.
Total debt of $2.9B against equity of $4.4B suggests a well-laddered maturity profile and limited floating-rate exposure, though the recent rise in debt from $1.7B to $2.9B over five quarters indicates increased leverage to fund acquisitions. The low D/E may also reflect recent equity issuance, which could dilute shareholders if not accretive.
Equity-Funded Growth Dilution
Equity has grown from $3.2B to $4.4B over the past year, as per balance sheet data, suggesting reliance on secondary offerings to finance acquisitions, which may dilute AFFO per share.
While FFO per share has grown 18.5% YoY, the pace of equity issuance appears to be keeping pace with asset growth, as indicated by the stable D/E ratio. Investors should monitor the cost of equity relative to acquisition yields; if the stock trades below NAV, continued issuance could be value-destructive.
Liquidity Supported by Cash and Revolver
Cash and equivalents jumped to $134.2M in 2026Q2 from $15.2M in 2026Q1, as reported in financial statements, providing near-term liquidity for pipeline funding and debt maturities.
The significant cash build suggests either a recent equity raise or debt issuance, which may be earmarked for upcoming acquisitions. However, with AFFO negative and heavy capex outlays, the company may need to draw on its revolver or issue additional equity to meet funding requirements, potentially straining liquidity if capital markets tighten.
Negative AFFO Masks Cash Needs
Despite positive FFO of $120.6M in 2026Q2, AFFO turned deeply negative at -$90.8M, as per financial statements, suggesting that capitalized costs and tenant improvements are consuming cash beyond reported earnings.
The persistent gap between FFO and AFFO over five consecutive quarters indicates that maintenance capex and leasing costs are higher than depreciation suggests, potentially understating the true capital intensity of the portfolio. This warrants close scrutiny of the sustainability of the dividend, as AFFO deficits imply dividends are not fully covered by distributable cash flow.