Company Valuation: Global Net Lease, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,578 1,305 2,286 1,681 1,884 1,864 - -
Change - -17.35% 75.25% -26.47% 12.06% -1.06% - -
Enterprise Value (EV) 1 3,424 1,305 7,272 5,975 4,207 4,304 4,277 4,256
Change - -61.9% 457.43% -17.83% -29.59% 2.31% -0.63% -0.49%
P/E -76.4x - -5.82x -9.61x -7.11x -98.2x 530x -
PBR - - - - - - - -
PEG - - - 0.2x -0.1x 1.1x -4x -
Capitalization / Revenue 4.03x 3.44x 4.44x 2.09x 3.31x 4.11x 3.95x 3.72x
EV / Revenue 8.75x 3.44x 14.1x 7.42x 7.38x 9.49x 9.07x 8.5x
EV / EBITDA 11.5x 4.53x 18.5x 9.8x 9.51x 12.2x 11.3x 11.2x
EV / EBIT 26.8x 13x -530x 40x 24.2x 28.5x 24.3x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.6 1.6 1.55 1.18 0.845 0.76 0.76 0.76
Rate of return 10.5% 12.7% 15.6% 16.2% 9.83% 8.6% 8.6% 8.6%
EPS 2 -0.2 - -1.71 -0.76 -1.21 -0.09 0.0167 -
Distribution rate -800% - -90.6% -155% -69.8% -844% 4,559% -
Net sales 1 391.2 378.9 515.1 805 569.8 453.3 471.4 501
EBITDA 1 297 288.1 392.5 609.8 442.3 352.1 376.9 380
EBIT 1 128 100.2 -13.71 149.5 173.8 151.2 176.2 -
Net income 1 -8.698 -8.363 -239.3 -175.3 -269.2 -37.84 -13.13 -60
Net Debt 1 1,845 - 4,986 4,294 2,323 2,440 2,413 2,392
Reference price 2 15.280 12.570 9.950 7.300 8.600 8.840 8.840 8.840
Nbr of stocks (in thousands) 103,299 103,782 229,770 230,296 219,062 210,861 - -
Announcement Date 24/02/22 23/02/23 27/02/24 27/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.21x15.01x19.31x4.09% 71.38B
28.98x11.17x15.24x4.42% 16.25B
30.68x11.59x16.84x3.98% 13.92B
15.48x11.15x16.22x6.47% 12.78B
39.4x15.64x18.88x4.3% 9.22B
25.34x9.98x14.84x4.19% 9.09B
22.11x14.16x15.55x5.33% 8.8B
11.88x16.89x18.57x4.78% 8.49B
-145.85x12.12x16.43x2.8% 6.94B
Average 7.03x 13.08x 16.88x 4.49% 17.43B
Weighted average by Cap. 22.22x 13.67x 17.76x 4.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. GNL Stock
  4. GNL.PRD Stock
  5. Valuation Global Net Lease, Inc.