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 1,963 - -
Change - 10.85% 21.91% -5.86% 27.69% 33.15% - -
Enterprise Value (EV) 1 1,138 1,430 1,806 2,010 2,561 3,306 3,539 3,725
Change - 25.6% 26.35% 11.26% 27.43% 29.09% 7.07% 5.25%
P/E Ratio 286x 115x 162x -88.4x 221x 61.7x 56.5x 50.6x
PBR - - - 0.87x 1.14x 1.3x 1.29x 1.27x
PEG - 1x -5.2x 0x -1x 0x 6.08x 4.4x
Capitalization / Revenue 15.3x 10.4x 9.3x 7.09x 7.56x 7.97x 6.78x 6.04x
EV / Revenue 19.2x 14.8x 13.7x 12.3x 13.1x 13.4x 12.2x 11.5x
EV / EBITDA 29.5x 22.6x 19.1x 15.9x 16.6x 16.3x 14.4x 12.8x
EV / EBIT 147x 109x 58.1x 40.7x 37.9x 35.1x 33.5x 32x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8 0.8 0.81 0.83 0.85 0.8887 0.9176 0.9475
Rate of return 3.49% 4.36% 4.54% 5.87% 4.82% 4.36% 4.5% 4.65%
EPS 2 0.08 0.16 0.11 -0.16 0.08 0.33 0.3607 0.4022
Distribution rate 1,000% 500% 736% -519% 1,063% 269% 254% 236%
Net sales 1 59.14 96.28 131.9 162.8 195 246.2 289.5 324.8
EBITDA 1 38.53 63.19 94.77 126.2 153.9 202.8 245.2 290.7
EBIT 1 7.72 13.11 31.09 49.38 67.49 94.12 105.7 116.6
Net income 1 3.046 8.117 6.837 -11.94 6.901 35.17 47.94 50.37
Net Debt 1 230.7 423.6 579.9 855.1 1,087 1,343 1,577 1,762
Reference price 2 22.90 18.33 17.85 14.15 17.64 20.37 20.37 20.37
Nbr of stocks (in thousands) 39,625 54,876 68,701 81,584 83,562 97,261 - -
Announcement Date 24/02/22 23/02/23 14/02/24 24/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
61.15x13.43x16.3x4.4% 1.96B
33.45x14.86x19.18x4.2% 69.68B
31.15x11.66x16.44x4.08% 17.37B
32.9x12.13x18.12x3.76% 14.73B
14.53x10.36x15.41x6.97% 12.08B
27.37x10.49x15.41x3.86% 9.87B
38.65x15.3x18.46x4.27% 8.97B
22.47x14.11x15.52x5.27% 8.77B
11.85x17.11x18.77x4.78% 8.37B
-146.53x12.28x18.24x2.74% 7.09B
Average 12.70x 13.17x 17.19x 4.43% 15.89B
Weighted average by Cap. 22.19x 13.61x 17.92x 4.37%

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.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!