Valuation Broadstone Net Lease, Inc.

Stocks

Real-time Estimate Cboe BZX 15:36:29 20/10/2026 BST			5-day change	1st Jan Change
17.83 ^USD	+0.96%		-2.92%	+2.39%

09-21	Certain Common Stock of Broadstone Net Lease, Inc. are subject to a Lock-Up Agreement Ending on 21-SEP-2026.	CI
09-21	Certain OP Units of Broadstone Net Lease, Inc. are subject to a Lock-Up Agreement Ending on 21-SEP-2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,003	2,806	3,225	2,990	3,287	3,390	-	-
Change	-	-29.89%	14.91%	-7.26%	9.91%	3.14%	-	-
Enterprise Value (EV) ¹	5,664	4,769	5,115	4,887	5,764	6,230	6,468	6,693
Change	-	-15.8%	7.24%	-4.44%	17.93%	8.1%	3.82%	3.47%
P/E	37x	22.5x	20.7x	18.4x	34.7x	22.9x	24.5x	21.3x
PBR	1.66x	-	1.11x	1.04x	1.15x	1.2x	1.22x	1.23x
PEG	-	3.02x	1.4x	5.09x	-0.8x	0.4x	-3.74x	1.4x
Capitalization / Revenue	10.5x	6.89x	7.28x	6.93x	7.24x	6.89x	6.24x	5.7x
EV / Revenue	14.8x	11.7x	11.5x	11.3x	12.7x	12.7x	11.9x	11.3x
EV / EBITDA	17.3x	13.5x	13.5x	13.2x	14.7x	14.4x	13.1x	12.7x
EV / EBIT	28.9x	24.1x	23.3x	22.4x	25.3x	26.5x	22.6x	21.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.025	1.08	1.12	1.155	1.16	1.165	1.192	1.233
Rate of return	4.13%	6.66%	6.5%	7.28%	6.68%	6.6%	6.75%	6.98%
EPS ²	0.67	0.72	0.83	0.86	0.5	0.7717	0.7211	0.8299
Distribution rate	153%	150%	135%	134%	232%	151%	165%	149%
Net sales ¹	382.9	407.5	442.9	431.8	454.1	492	543.5	594.9
EBITDA ¹	328.1	352.8	378.4	369.1	392.3	433	493	528.9
EBIT ¹	196	198	219.8	217.9	228.2	235.1	286	317.6
Net income ¹	102.4	129.5	155.5	162.4	96.5	147.2	150.7	177.9
Net Debt ¹	1,662	1,963	1,890	1,897	2,477	2,841	3,078	3,303
Reference price ²	24.82	16.21	17.22	15.86	17.37	17.66	17.66	17.66
Nbr of stocks (in thousands)	161,267	173,115	187,257	188,547	189,216	191,951	-	-
Announcement Date	22/02/22	22/02/23	21/02/24	19/02/25	18/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BROADSTONE NET LEASE, INC.	22.89x	12.66x	14.39x	6.6%	3.39B
PROLOGIS, INC.	37.83x	17.73x	22.84x	3.45%	118B
SIMON PROPERTY GROUP, INC.	30.83x	13.94x	17.63x	4.45%	65.52B
REALTY INCOME CORPORATION	36.71x	14.67x	15.17x	5.88%	52.36B
GOODMAN GROUP	18.01x	15.24x	17.35x	1.15%	37.53B
SEGRO PLC	15.73x	24.64x	26.98x	3.65%	16.15B
KIMCO REALTY CORPORATION	26.52x	10.62x	14.63x	4.73%	15.22B
UNIBAIL-RODAMCO-WESTFIELD SE	7.96x	11.66x	14.29x	6.27%	14.26B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.73x	15.95x	23.19x	5.42%	13.8B
REGENCY CENTERS CORPORATION	29.1x	11.15x	16.28x	4.19%	13.23B
Average	24.33x	14.83x	18.27x	4.58%	34.94B
Weighted average by Cap.	30.22x	15.69x	19.29x	4.07%