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 1,889 - -
Change - -17.35% 75.25% -26.47% 12.06% 0.27% - -
Enterprise Value (EV) 1 3,424 1,305 7,272 5,975 4,207 4,210 4,189 4,170
Change - -61.9% 457.43% -17.83% -29.59% 0.07% -0.5% -0.45%
P/E -76.4x - -5.82x -9.61x -7.11x -52.5x -149x -
PBR - - - - - - - -
PEG - - - 0.2x -0.1x 0.6x 2.3x -
Capitalization / Revenue 4.03x 3.44x 4.44x 2.09x 3.31x 4.22x 3.93x 3.99x
EV / Revenue 8.75x 3.44x 14.1x 7.42x 7.38x 9.41x 8.72x 8.8x
EV / EBITDA 11.5x 4.53x 18.5x 9.8x 9.51x 12.2x 11.2x 11.3x
EV / EBIT 26.8x 13x -530x 40x 24.2x 26.5x 23.1x -
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% 8.52% 8.52% 8.52%
EPS 2 -0.2 - -1.71 -0.76 -1.21 -0.17 -0.06 -
Distribution rate -800% - -90.6% -155% -69.8% -447% -1,267% -
Net sales 1 391.2 378.9 515.1 805 569.8 447.6 480.2 474
EBITDA 1 297 288.1 392.5 609.8 442.3 346.4 374.4 369
EBIT 1 128 100.2 -13.71 149.5 173.8 159.1 181 -
Net income 1 -8.698 -8.363 -239.3 -175.3 -269.2 -49.95 -32.56 -58
Net Debt 1 1,845 - 4,986 4,294 2,323 2,321 2,300 2,281
Reference price 2 15.280 12.570 9.950 7.300 8.600 8.920 8.920 8.920
Nbr of stocks (in thousands) 103,299 103,782 229,770 230,296 219,062 211,763 - -
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.($)
-52.47x9.41x12.15x8.52% 1.89B
33.88x15.06x19.45x4.12% 71.05B
30.21x11.39x15.89x4.2% 16.84B
32.34x11.85x17.84x3.81% 14.56B
15.01x10.94x15.88x6.68% 12.42B
26.3x10.21x14.99x4.02% 9.48B
40.39x15.85x19.05x4.1% 9.34B
22.89x14.26x15.68x5.18% 8.92B
12.03x17.28x19x4.71% 8.4B
-172.47x12.36x18.62x2.78% 7.37B
Average -1.19x 12.86x 16.86x 4.81% 16.03B
Weighted average by Cap. 19.56x 13.70x 18.01x 4.37%

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. Valuation Global Net Lease, Inc.