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 2,104 - -
Change - -17.35% 75.25% -26.47% 12.06% 11.7% - -
Enterprise Value (EV) 1 3,424 1,305 7,272 5,975 4,207 4,544 4,517 4,496
Change - -61.9% 457.43% -17.83% -29.59% 8.02% -0.59% -0.46%
P/E -76.4x - -5.82x -9.61x -7.11x -101x 546x -
PBR - - - - - - - -
PEG - - - 0.2x -0.1x 1.1x -5x -
Capitalization / Revenue 4.03x 3.44x 4.44x 2.09x 3.31x 4.64x 4.46x 4.2x
EV / Revenue 8.75x 3.44x 14.1x 7.42x 7.38x 10x 9.58x 8.97x
EV / EBITDA 11.5x 4.53x 18.5x 9.8x 9.51x 12.9x 12x 11.8x
EV / EBIT 26.8x 13x -530x 40x 24.2x 30.1x 25.6x -
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% 8.35% 8.35% 8.35%
EPS 2 -0.2 - -1.71 -0.76 -1.21 -0.09 0.0167 -
Distribution rate -800% - -90.6% -155% -69.8% -844% 4,559% -
Net sales 1 391.2 378.9 515.1 805 569.8 453.3 471.4 501
EBITDA 1 297 288.1 392.5 609.8 442.3 352.1 376.9 380
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 -37.84 -13.13 -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 9.100 9.100 9.100
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.($)
34.32x14.26x18.71x4.3% 67.77B
27.85x10.96x14.82x4.56% 15.83B
30.32x11.43x16.61x4.03% 13.75B
15.54x11.18x16.26x6.45% 12.84B
38.56x15.4x18.6x4.4% 9.02B
25.07x9.88x14.69x4.26% 8.95B
21.57x13.93x15.28x5.47% 8.57B
15.51x15.29x16.77x5.47% 8.27B
10.03x7.86x10.56x8.84% 6.67B
Average 24.31x 12.24x 15.81x 5.31% 16.85B
Weighted average by Cap. 28.58x 12.97x 17.00x 4.82%

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. GNL.PRA Stock
  5. Valuation Global Net Lease, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!