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 1,940 - -
Change - -17.35% 75.25% -26.47% 12.06% 2.96% - -
Enterprise Value (EV) 1 3,424 1,305 7,272 5,975 4,207 4,261 4,240 4,221
Change - -61.9% 457.43% -17.83% -29.59% 1.28% -0.49% -0.45%
P/E -76.4x - -5.82x -9.61x -7.11x -53.9x -153x -
PBR - - - - - - - -
PEG - - - 0.2x -0.1x 0.6x 2.4x -
Capitalization / Revenue 4.03x 3.44x 4.44x 2.09x 3.31x 4.33x 4.04x 4.09x
EV / Revenue 8.75x 3.44x 14.1x 7.42x 7.38x 9.52x 8.83x 8.9x
EV / EBITDA 11.5x 4.53x 18.5x 9.8x 9.51x 12.3x 11.3x 11.4x
EV / EBIT 26.8x 13x -530x 40x 24.2x 26.8x 23.4x -
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% 8.3% 8.3% 8.3%
EPS 2 -0.2 - -1.71 -0.76 -1.21 -0.17 -0.06 -
Distribution rate -800% - -90.6% -155% -69.8% -447% -1,267% -
Net sales 1 391.2 378.9 515.1 805 569.8 447.6 480.2 474
EBITDA 1 297 288.1 392.5 609.8 442.3 346.4 374.4 369
EBIT 1 128 100.2 -13.71 149.5 173.8 159.1 181 -
Net income 1 -8.698 -8.363 -239.3 -175.3 -269.2 -49.95 -32.56 -58
Net Debt 1 1,845 - 4,986 4,294 2,323 2,321 2,300 2,281
Reference price 2 15.280 12.570 9.950 7.300 8.600 9.160 9.160 9.160
Nbr of stocks (in thousands) 103,299 103,782 229,770 230,296 219,062 211,763 - -
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.($)
-54.06x9.53x12.32x8.27% 1.95B
35.51x15.36x19.74x3.98% 73.55B
31.69x11.76x16.52x4.02% 17.6B
33.26x12.39x18.18x3.7% 14.99B
15.94x11.37x16.51x6.29% 13.17B
27.82x10.58x15.62x3.8% 10.03B
41.31x16.11x19.42x3.98% 9.62B
23.94x14.67x16.14x4.95% 9.33B
12.25x17.33x19.06x4.64% 8.65B
11.52x7.87x10.41x8.5% 6.72B
Average 17.92x 12.70x 16.39x 5.21% 16.56B
Weighted average by Cap. 29.32x 13.84x 18.03x 4.45%

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. GNL Stock
  4. Valuation Global Net Lease, Inc.