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 1,808 - -
Change - -17.35% 75.25% -26.47% 12.06% -4.01% - -
Enterprise Value (EV) 1 3,424 1,305 7,272 5,975 4,207 4,248 4,221 4,200
Change - -61.9% 457.43% -17.83% -29.59% 0.99% -0.64% -0.5%
P/E -76.4x - -5.82x -9.61x -7.11x -61.7x 1,172x -
PBR - - - - - - - -
PEG - - - 0.2x -0.1x 0.7x -11x -
Capitalization / Revenue 4.03x 3.44x 4.44x 2.09x 3.31x 4x 3.82x 3.61x
EV / Revenue 8.75x 3.44x 14.1x 7.42x 7.38x 9.39x 8.93x 8.38x
EV / EBITDA 11.5x 4.53x 18.5x 9.8x 9.51x 12x 11.2x 11.1x
EV / EBIT 26.8x 13x -530x 40x 24.2x 28.1x 24x -
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% 9.72% 9.72% 9.72%
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 1 391.2 378.9 515.1 805 569.8 452.6 472.9 501
EBITDA 1 297 288.1 392.5 609.8 442.3 353 376.2 380
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 -37.18 -14.82 -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 7.820 7.820 7.820
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-61.74x9.39x12.04x9.72% 1.81B
40.51x18.71x23.92x3.23% 126B
30.67x13.89x17.57x4.47% 65.17B
36.2x14.57x15.04x5.97% 51.59B
18.25x15.45x17.58x1.13% 37.92B
16.38x25.33x27.74x3.51% 16.67B
26.08x10.51x14.47x4.81% 14.97B
8.01x11.71x14.32x6.34% 14.03B
17.81x16x23.2x5.4% 13.85B
28.82x11.07x16.16x4.24% 13.1B
Average 16.10x 14.66x 18.20x 4.88% 35.5B
Weighted average by Cap. 30.84x 16.13x 19.81x 3.99%

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.