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 -97.53
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.($)
- - - - 169M
37.04x7.44x13.24x4.07% 10.99B
26.25x16.98x27.2x3.75% 7.22B
24.15x16.36x27.36x4.22% 5.46B
336.56x8.25x12.91x4.1% 5.15B
173.86x8.24x14.24x5.45% 4.64B
37.53x12.43x16.2x6.34% 4.37B
7.98x10.69x13.88x6.56% 4.21B
27.53x8.64x16.3x3.48% 4.15B
8.12x19.15x23.16x5.84% 3.75B
Average 75.45x 12.02x 18.28x 4.87% 5.01B
Weighted average by Cap. 72.31x 11.64x 18.17x 4.66%

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