Company Valuation: Gladstone Commercial Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 960.4 732.7 528.9 713.2 516.4 581.4 - -
Change - -23.71% -27.81% 34.85% -27.59% 12.57% - -
Enterprise Value (EV) 960.4 732.7 528.9 713.2 516.4 581.4 581.4 581.4
Change - -23.71% -27.81% 34.85% -27.59% 12.57% 0% 0%
P/E -215x -231x -69.7x 60.1x 76.2x 48x 70.6x -
PBR - - - - - - - -
PEG - 6.9x -1x -0x -1.6x 0.6x -2.2x -
Capitalization / Revenue 6.98x 4.92x 3.58x 4.77x 3.2x 3.4x 3.3x 3.33x
EV / Revenue 0x 0x 0x 0x 0x 3.4x 3.3x 3.33x
EV / EBITDA 0x 0x 0x 0x 0x 4.58x 4.41x -
EV / EBIT 0x 0x 0x 0x 0x 8.84x 8.94x -
EV / FCF - 0x - 0x 0x 4.85x 4.86x 4.78x
FCF Yield - 8.51% - 6.19% 13% 20.6% 20.6% 20.9%
Dividend per Share 2 1.502 1.505 1.2 1.2 1.2 1.2 1.2 -
Rate of return 5.83% 8.13% 9.06% 7.39% 11.2% 9.99% 9.99% -
EPS 2 -0.12 -0.08 -0.19 0.27 0.14 0.25 0.17 -
Distribution rate -1,252% -1,881% -632% 444% 857% 480% 706% -
Net sales 1 137.7 149 147.6 149.4 161.3 170.9 176.1 174.7
EBITDA 1 95.2 92.89 108.6 109.2 118.2 127 131.7 -
EBIT 1 34.89 31.22 31.48 44.32 59.95 65.77 65.02 -
Net income 1 -4.554 -3.062 -7.801 11.17 6.591 11.97 7.672 -
Net Debt - - - - - - - -
Reference price 2 25.77 18.50 13.24 16.24 10.67 12.01 12.01 12.01
Nbr of stocks (in thousands) 37,268 39,607 39,949 43,919 48,401 48,408 - -
Announcement Date 2/15/22 2/22/23 2/21/24 2/18/25 2/18/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
48.04x - - 9.99% 581M
21.11x12.64x14.79x5.86% 14.56B
8.45x14.35x18.51x6.37% 7.26B
12.41x14.75x15.72x5.14% 6.4B
20.67x13.47x15.11x4.78% 5.87B
8.14x13.79x17.57x5.86% 5.72B
9.66x14.34x15.32x7.2% 5.65B
9.15x16.14x19.46x8.77% 5.3B
12.42x11.37x12.97x5.55% 5.02B
18.23x9.81x12.47x6.61% 4.29B
Average 16.83x 13.41x 15.77x 6.61% 6.06B
Weighted average by Cap. 14.63x 13.42x 15.78x 6.19%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Gladstone Commercial Corporation

Historical PBR trend

Valuation ratios - PBR - Gladstone Commercial Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Gladstone Commercial Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Gladstone Commercial Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Gladstone Commercial Corporation
  1. Stock Market
  2. Stocks
  3. GOOD Stock
  4. Valuation Gladstone Commercial Corporation