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 1,923 - -
Change - -17.35% 75.25% -26.47% 12.06% 2.06% - -
Enterprise Value (EV) 1 3,424 1,305 7,272 5,975 4,207 4,244 4,223 4,204
Change - -61.9% 457.43% -17.83% -29.59% 0.88% -0.49% -0.45%
P/E -76.4x - -5.82x -9.61x -7.11x -53.4x -151x -
PBR - - - - - - - -
PEG - - - 0.2x -0.1x 0.6x 2.3x -
Capitalization / Revenue 4.03x 3.44x 4.44x 2.09x 3.31x 4.31x 4x 4.06x
EV / Revenue 8.75x 3.44x 14.1x 7.42x 7.38x 9.52x 8.78x 8.87x
EV / EBITDA 11.5x 4.53x 18.5x 9.8x 9.51x 12.1x 11.1x 11.4x
EV / EBIT 26.8x 13x -530x 40x 24.2x 26.7x 23.3x -
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% 8.37% 8.37% 8.37%
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 1 391.2 378.9 515.1 805 569.8 445.9 481.2 474
EBITDA 1 297 288.1 392.5 609.8 442.3 349.4 379.2 369
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 -52.03 -34.92 -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 9.080 9.080 9.080
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.($)
33.41x14.85x19.17x4.21% 69.58B
29.87x11.33x15.85x4.25% 16.65B
31.36x11.58x17.43x3.93% 14.13B
26.55x10.27x15.09x3.98% 9.57B
37.96x15.14x18.27x4.35% 8.8B
22.01x13.93x15.32x5.38% 8.59B
11.8x17.06x18.76x4.8% 8.36B
-140.85x11.95x17.74x2.86% 7.15B
10.88x7.75x10.23x8.96% 6.33B
Average 7.00x 12.65x 16.43x 4.75% 16.57B
Weighted average by Cap. 21.47x 13.50x 17.63x 4.42%

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.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!