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 1,866 - -
Change - -17.35% 75.25% -26.47% 12.06% -0.97% - -
Enterprise Value (EV) 1 3,424 1,305 7,272 5,975 4,207 4,187 4,166 4,147
Change - -61.9% 457.43% -17.83% -29.59% -0.48% -0.5% -0.46%
P/E -76.4x - -5.82x -9.61x -7.11x -51.8x -147x -
PBR - - - - - - - -
PEG - - - 0.2x -0.1x 0.6x 2.3x -
Capitalization / Revenue 4.03x 3.44x 4.44x 2.09x 3.31x 4.17x 3.89x 3.94x
EV / Revenue 8.75x 3.44x 14.1x 7.42x 7.38x 9.35x 8.68x 8.75x
EV / EBITDA 11.5x 4.53x 18.5x 9.8x 9.51x 12.1x 11.1x 11.2x
EV / EBIT 26.8x 13x -530x 40x 24.2x 26.3x 23x -
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% 8.63% 8.63% 8.63%
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 8.810 8.810 8.810
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
34.37x15.06x19.46x4.11% 71.18B
30.38x11.44x15.95x4.18% 16.93B
32.42x11.87x17.87x3.8% 14.6B
15.02x10.94x15.89x6.67% 12.43B
26.68x10.34x15.18x3.96% 9.63B
40.79x15.95x19.16x4.06% 9.43B
23.12x14.35x15.78x5.13% 9.01B
12.17x17.42x19.16x4.66% 8.53B
-172.47x12.34x18.6x2.78% 7.36B
Average 4.72x 13.30x 17.45x 4.37% 17.68B
Weighted average by Cap. 20.77x 13.79x 18.12x 4.3%

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.PRB Stock
  5. Valuation Global Net Lease, Inc.