Company Valuation: Gladstone Commercial Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 960.4 732.7 528.9 713.2 516.4 610.9 - -
Change - -23.71% -27.81% 34.85% -27.59% 18.29% - -
Enterprise Value (EV) 960.4 732.7 528.9 713.2 516.4 610.9 610.9 610.9
Change - -23.71% -27.81% 34.85% -27.59% 18.29% 0% 0%
P/E -215x -231x -69.7x 60.1x 76.2x 55.7x 66.4x -
PBR - - - - - - - -
PEG - 6.9x -1x -0x -1.6x 0.9x -4.1x -
Capitalization / Revenue 6.98x 4.92x 3.58x 4.77x 3.2x 3.59x 3.48x 3.52x
EV / Revenue 0x 0x 0x 0x 0x 3.59x 3.48x 3.52x
EV / EBITDA 0x 0x 0x 0x 0x 4.78x 4.61x -
EV / EBIT 0x 0x 0x 0x 0x 9.28x 9.37x -
EV / FCF - 0x - 0x 0x 5.28x 5.25x 5.17x
FCF Yield - 8.51% - 6.19% 13% 19% 19% 19.4%
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% 9.51% 9.51% -
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 12.62 12.62 12.62
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

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
55.68x - - 9.51% 611M
24.28x13.28x15.6x5.24% 15.89B
23.9x14.45x15.92x4.1% 6.74B
8.62x13.63x17.68x6.42% 6.51B
14.15x14.56x15.54x5.13% 6.37B
9.95x17.1x20.66x7.74% 6.19B
10.67x14.79x15.87x6.88% 5.91B
8.58x13.7x17.65x5.89% 5.72B
11.51x11.16x12.71x5.66% 4.65B
Average 18.59x 14.08x 16.45x 6.29% 6.51B
Weighted average by Cap. 16.29x 14.03x 16.40x 5.8%

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. GOOD Stock
  4. Valuation Gladstone Commercial Corporation