Company Valuation: NETSTREIT Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 907.4 1,006 1,226 1,154 1,474 1,865 - -
Change - 10.85% 21.91% -5.86% 27.69% 26.53% - -
Enterprise Value (EV) 1 1,138 1,430 1,806 2,010 2,561 3,242 3,371 3,493
Change - 25.6% 26.35% 11.26% 27.43% 26.61% 3.98% 3.61%
P/E 286x 115x 162x -88.4x 221x 57.9x 47.7x 43.2x
PBR - - - 0.87x 1.14x 1.13x 1.09x 1.06x
PEG - 1x -5.2x 0x -1x 0x 2.2x 4.2x
Capitalization / Revenue 15.3x 10.4x 9.3x 7.09x 7.56x 7.41x 6.26x 5.62x
EV / Revenue 19.2x 14.8x 13.7x 12.3x 13.1x 12.9x 11.3x 10.5x
EV / EBITDA 29.5x 22.6x 19.1x 15.9x 16.6x 15.8x 13.4x 11.5x
EV / EBIT 147x 109x 58.1x 40.7x 37.9x 33.9x 28x 23.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8 0.8 0.81 0.83 0.85 0.8886 0.9187 0.9478
Rate of return 3.49% 4.36% 4.54% 5.87% 4.82% 4.84% 5% 5.16%
EPS 2 0.08 0.16 0.11 -0.16 0.08 0.3171 0.3852 0.4249
Distribution rate 1,000% 500% 736% -519% 1,063% 280% 238% 223%
Net sales 1 59.14 96.28 131.9 162.8 195 251.6 298.1 332
EBITDA 1 38.53 63.19 94.77 126.2 153.9 204.9 252.4 304.6
EBIT 1 7.72 13.11 31.09 49.38 67.49 95.5 120.4 148.7
Net income 1 3.046 8.117 6.837 -11.94 6.901 31.7 47.48 51.7
Net Debt 1 230.7 423.6 579.9 855.1 1,087 1,377 1,506 1,628
Reference price 2 22.90 18.33 17.85 14.15 17.64 18.37 18.37 18.37
Nbr of stocks (in thousands) 39,625 54,876 68,701 81,584 83,562 101,527 - -
Announcement Date 24/02/22 23/02/23 14/02/24 24/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
57.92x12.89x15.82x4.84% 1.87B
32.12x14.02x17.82x4.41% 66.06B
26.44x10.53x14.28x4.84% 14.9B
29.3x11.15x16.2x4.17% 13.29B
15.1x10.97x15.94x6.65% 12.47B
23.77x9.55x14.21x4.49% 8.48B
35.35x14.63x17.68x4.76% 8.34B
20.06x13.23x14.52x5.91% 7.93B
14.44x14.54x15.79x5.87% 7.52B
10.5x7.86x10.54x8.85% 6.45B
Average 26.50x 11.94x 15.28x 5.48% 14.73B
Weighted average by Cap. 27.38x 12.63x 16.32x 5%

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. NTST Stock
  4. Valuation NETSTREIT Corp.