Valuation Gladstone Commercial Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 13:31:41 2026-07-02 EDT			5-day change	1st Jan Change
12.66 ^USD	+1.81%		+4.75%	+18.79%

07-01	Gladstone Commercial Leases New Albany Property to Full Occupancy	MT
06-02	Gladstone Commercial Corporation Announces Appointment of George Chip Stelljes, III as Director, Effective June 1, 2026	CI

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	601.7	-	-
Change	-	-23.71%	-27.81%	34.85%	-27.59%	16.51%	-	-
Enterprise Value (EV)	960.4	732.7	528.9	713.2	516.4	601.7	601.7	601.7
Change	-	-23.71%	-27.81%	34.85%	-27.59%	16.51%	0%	0%
P/E	-215x	-231x	-69.7x	60.1x	76.2x	54.8x	65.4x	-
PBR	-	-	-	-	-	-	-	-
PEG	-	6.9x	-1x	-0x	-1.6x	0.9x	-4x	-
Capitalization / Revenue	6.98x	4.92x	3.58x	4.77x	3.2x	3.54x	3.43x	3.46x
EV / Revenue	0x	0x	0x	0x	0x	3.54x	3.43x	3.46x
EV / EBITDA	0x	0x	0x	0x	0x	4.71x	4.54x	-
EV / EBIT	0x	0x	0x	0x	0x	9.14x	9.23x	-
EV / FCF	-	0x	-	0x	0x	5.2x	5.17x	5.09x
FCF Yield	-	8.51%	-	6.19%	13%	19.2%	19.3%	19.6%
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%	9.65%	9.65%	-
EPS ²	-0.12	-0.08	-0.19	0.27	0.14	0.2267	0.19	-
Distribution rate	-1,252%	-1,881%	-632%	444%	857%	529%	632%	-
Net sales ¹	137.7	149	147.6	149.4	161.3	170.1	175.6	173.8
EBITDA ¹	95.2	92.89	108.6	109.2	118.2	127.8	132.6	-
EBIT ¹	34.89	31.22	31.48	44.32	59.95	65.83	65.21	-
Net income ¹	-4.554	-3.062	-7.801	11.17	6.591	10.92	9.744	-
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	25.77	18.50	13.24	16.24	10.67	12.43	12.43	12.43
Nbr of stocks (in thousands)	37,268	39,607	39,949	43,919	48,401	48,407	-	-
Announcement Date	2/15/22	2/22/23	2/21/24	2/18/25	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.($)
GLADSTONE COMMERCIAL CORPORATION	54.84x	-	-	9.65%	602M
W. P. CAREY INC.	24.11x	13.22x	15.53x	5.27%	15.77B
THE GPT GROUP	14.24x	14.62x	15.6x	5.11%	6.38B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23x	14.1x	15.63x	4.26%	6.49B
LAND SECURITIES GROUP PLC	8.53x	13.55x	17.58x	6.49%	6.41B
GECINA	9.83x	17.01x	20.55x	7.84%	6.08B
LONDONMETRIC PROPERTY PLC	10.6x	14.73x	15.81x	6.92%	5.83B
THE BRITISH LAND COMPANY PLC	8.46x	13.6x	17.52x	5.97%	5.61B
MIRVAC GROUP	11.57x	11.2x	12.76x	5.63%	4.66B
Average	18.35x	14.00x	16.37x	6.35%	6.43B
Weighted average by Cap.	16.10x	13.94x	16.31x	5.85%