Company Valuation: Net Lease Office Properties

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 270.2 461.4 382.1
Change - 70.78% -17.2%
Enterprise Value (EV) 800.1 605.8 284.5
Change - -24.29% -53.03%
P/E -2.05x -5.05x -2.63x
PBR 0.4x 0.8x 1.3x
PEG - 0.2x -0x
Capitalization / Revenue 1.54x 3.24x 3.61x
EV / Revenue 0x 0x 0x
EV / EBITDA 0x 0x 0x
EV / EBIT 0x 0x 0x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 0.34 - -
Rate of return 1.84% - -
EPS 2 -9.004 -6.185 -9.806
Distribution rate -3.78% - -
Net sales 1 175 142.2 105.9
EBITDA 1 129.9 113.3 65.91
EBIT 1 48.51 34.38 27.11
Net income 1 -131.7 -91.47 -145.3
Net Debt 530 144.3 -97.54
Reference price 2 18.48 31.21 25.79
Nbr of stocks (in thousands) 14,621 14,785 14,814
Announcement Date 06/03/24 27/02/25 25/02/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 171M
34.69x7.41x13.26x4.09% 11.13B
25.69x16.74x26.83x3.83% 7.26B
23.62x16.15x27.02x4.3% 5.51B
318.29x7.99x12.5x4.33% 4.88B
8.62x11.16x14.5x6.09% 4.58B
173.53x7.98x13.92x5.73% 4.42B
38.18x12.25x15.99x6.38% 4.4B
26.08x8.56x16.15x3.45% 4.19B
-25.64x10.23x21.3x4.41% 3.99B
Average 69.23x 10.94x 17.94x 4.73% 5.05B
Weighted average by Cap. 64.26x 10.90x 17.93x 4.6%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NLOP Stock
  4. Valuation Net Lease Office Properties