Valuation Broadstone Net Lease, Inc.

Stocks

Market Closed - NYSE Other stock markets 16:00:03 2026-07-31 EDT			5-day change	1st Jan Change
21.41 ^USD	-0.42%		-4.25%	+23.26%

07-30	Broadstone Net Lease, Inc., Q2 2026 Earnings Call, Jul 30, 2026
07-30	Broadstone Net Lease Q2 AFFO, Revenue Rise; Raises 2026 AFFO Guidance	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,003	2,806	3,225	2,990	3,287	4,108	-	-
Change	-	-29.89%	14.91%	-7.26%	9.91%	25%	-	-
Enterprise Value (EV) ¹	5,664	4,769	5,115	4,887	5,764	6,844	7,082	7,257
Change	-	-15.8%	7.24%	-4.44%	17.93%	18.74%	3.48%	2.48%
P/E	37x	22.5x	20.7x	18.4x	34.7x	26.1x	24.9x	24.7x
PBR	1.66x	-	1.11x	1.04x	1.15x	1.47x	1.49x	1.5x
PEG	-	3.02x	1.4x	5.09x	-0.8x	0.4x	5.04x	33.9x
Capitalization / Revenue	10.5x	6.89x	7.28x	6.93x	7.24x	8.3x	7.67x	7.05x
EV / Revenue	14.8x	11.7x	11.5x	11.3x	12.7x	13.8x	13.2x	12.5x
EV / EBITDA	17.3x	13.5x	13.5x	13.2x	14.7x	15.9x	14.4x	13.9x
EV / EBIT	28.9x	24.1x	23.3x	22.4x	25.3x	31.4x	28.4x	22.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.025	1.08	1.12	1.155	1.16	1.169	1.201	1.235
Rate of return	4.13%	6.66%	6.5%	7.28%	6.68%	5.46%	5.61%	5.77%
EPS ²	0.67	0.72	0.83	0.86	0.5	0.82	0.8605	0.8668
Distribution rate	153%	150%	135%	134%	232%	143%	140%	142%
Net sales ¹	382.9	407.5	442.9	431.8	454.1	495.2	535.8	582.8
EBITDA ¹	328.1	352.8	378.4	369.1	392.3	431.6	491.4	521.1
EBIT ¹	196	198	219.8	217.9	228.2	217.7	249	328.1
Net income ¹	102.4	129.5	155.5	162.4	96.5	155.6	175.5	181.1
Net Debt ¹	1,662	1,963	1,890	1,897	2,477	2,735	2,973	3,149
Reference price ²	24.82	16.21	17.22	15.86	17.37	21.41	21.41	21.41
Nbr of stocks (in thousands)	161,267	173,115	187,257	188,547	189,216	191,893	-	-
Announcement Date	2/22/22	2/22/23	2/21/24	2/19/25	2/18/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BROADSTONE NET LEASE, INC.	26.11x	13.82x	15.86x	5.46%	4.11B
REALTY INCOME CORPORATION	40.91x	15.78x	16.36x	5.13%	59.56B
SEGRO PLC	17.02x	23.77x	28.82x	3.39%	17.58B
UNIBAIL-RODAMCO-WESTFIELD SE	9.51x	12.77x	15.52x	5.21%	17.5B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.57x	17.25x	25.68x	4.82%	15.43B
KLÉPIERRE	11.43x	13.98x	16.56x	5.02%	12.98B
MERLIN PROPERTIES SOCIMI, S.A.	10x	22.22x	30.05x	2.8%	10.73B
FEDERAL REALTY INVESTMENT TRUST	30.57x	11.55x	18.06x	3.69%	10.78B
CAPITALAND ASCENDAS REIT	16.35x	12.55x	19.64x	5.91%	10B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.95x	7.36x	12.05x	5.6%	8.97B
Average	20.74x	15.11x	19.86x	4.7%	16.76B
Weighted average by Cap.	25.65x	15.75x	19.39x	4.75%