Company Valuation: Global Net Lease, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,578 1,305 2,286 1,681 1,884 1,600 - -
Change - -17.35% 75.25% -26.47% 12.06% -15.06% - -
Enterprise Value (EV) 1 3,424 1,305 7,272 5,975 4,207 4,040 4,013 3,992
Change - -61.9% 457.43% -17.83% -29.59% -3.96% -0.67% -0.52%
P/E -76.4x - -5.82x -9.61x -7.11x -54.6x 1,037x -
PBR - - - - - - - -
PEG - - - 0.2x -0.1x 0.6x -10x -
Capitalization / Revenue 4.03x 3.44x 4.44x 2.09x 3.31x 3.53x 3.37x 3.19x
EV / Revenue 8.75x 3.44x 14.1x 7.42x 7.38x 8.91x 8.44x 7.97x
EV / EBITDA 11.5x 4.53x 18.5x 9.8x 9.51x 11.5x 10.7x 10.5x
EV / EBIT 26.8x 13x -530x 40x 24.2x 26.7x 22.8x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.6 1.6 1.55 1.18 0.845 0.76 0.76 0.76
Rate of return 10.5% 12.7% 15.6% 16.2% 9.83% 11% 11% 11%
EPS 2 -0.2 - -1.71 -0.76 -1.21 -0.1267 0.00667 -
Distribution rate -800% - -90.6% -155% -69.8% -600% 11,394% -
Net sales 1 391.2 378.9 515.1 805 569.8 453.5 475.3 501
EBITDA 1 297 288.1 392.5 609.8 442.3 351.3 376.7 381.6
EBIT 1 128 100.2 -13.71 149.5 173.8 151.2 176.2 -
Net income 1 -8.698 -8.363 -239.3 -175.3 -269.2 -35.04 -11.12 -60
Net Debt 1 1,845 - 4,986 4,294 2,323 2,440 2,413 2,392
Reference price 2 15.280 12.570 9.950 7.300 8.600 6.920 6.920 6.920
Nbr of stocks (in thousands) 103,299 103,782 229,770 230,296 219,062 231,249 - -
Announcement Date 2/24/22 2/23/23 2/27/24 2/27/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-54.63x8.91x11.5x10.98% 1.6B
33.55x18.15x21.6x3.33% 123B
34.72x14.88x19.07x4.06% 71.86B
38x14.74x15.27x5.67% 54.24B
18.71x15.79x18.01x1.1% 38.92B
29.08x11.18x15.37x4.32% 16.61B
13.95x22.66x27.36x3.6% 16.5B
8.94x12x14.66x5.98% 14.91B
18.21x16.37x24.01x5.22% 14.31B
30.16x11.41x16.71x4.04% 13.73B
Average 17.07x 14.61x 18.36x 4.83% 36.54B
Weighted average by Cap. 29.65x 16.02x 19.34x 3.88%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Global Net Lease, Inc.

Historical PBR trend

Valuation ratios - PBR - Global Net Lease, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Global Net Lease, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Global Net Lease, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Global Net Lease, Inc.
  1. Stock Market
  2. Stocks
  3. GNL Stock
  4. Valuation Global Net Lease, Inc.