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.($)
- - - - 166M
32.31x7.28x12.82x4.26% 10.71B
25.06x16.47x26.77x3.93% 6.99B
23.57x16.1x26.93x4.32% 5.4B
159.76x7.8x12.17x4.51% 4.7B
9.85x13.52x14.58x6.27% 4.5B
37.96x12.21x15.93x6.34% 4.38B
150.53x7.8x13.6x6% 4.21B
24.57x8.45x15.49x3.6% 4.01B
-23.98x10.04x22.73x4.55% 3.87B
Average 48.85x 11.08x 17.89x 4.87% 4.89B
Weighted average by Cap. 46.14x 11.00x 17.83x 4.73%

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