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 1,693 - -
Change - -17.35% 75.25% -26.47% 12.06% -10.15% - -
Enterprise Value (EV) 1 3,424 1,305 7,272 5,975 4,207 4,133 4,106 4,085
Change - -61.9% 457.43% -17.83% -29.59% -1.76% -0.65% -0.51%
P/E -76.4x - -5.82x -9.61x -7.11x -57.8x 1,097x -
PBR - - - - - - - -
PEG - - - 0.2x -0.1x 0.6x -10x -
Capitalization / Revenue 4.03x 3.44x 4.44x 2.09x 3.31x 3.73x 3.57x 3.38x
EV / Revenue 8.75x 3.44x 14.1x 7.42x 7.38x 9.11x 8.67x 8.15x
EV / EBITDA 11.5x 4.53x 18.5x 9.8x 9.51x 11.8x 10.9x 10.7x
EV / EBIT 26.8x 13x -530x 40x 24.2x 27.3x 23.3x -
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% 10.4% 10.4% 10.4%
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 1 391.2 378.9 515.1 805 569.8 453.5 473.6 501
EBITDA 1 297 288.1 392.5 609.8 442.3 351.3 376.8 380
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 -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 7.320 7.320 7.320
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.($)
40.89x18.13x23.9x3.4% 120B
31.28x14.08x17.81x4.38% 66.47B
37.11x14.77x15.27x5.8% 52.9B
18.08x15.31x17.42x1.14% 37.55B
16.04x24.97x27.34x3.58% 16.49B
26.77x10.69x14.72x4.69% 15.37B
8.13x11.76x14.41x6.14% 14.6B
17.81x16x23.26x5.4% 13.87B
29.43x11.24x16.41x4.15% 13.38B
Average 25.06x 15.22x 18.95x 4.3% 38.9B
Weighted average by Cap. 31.54x 15.93x 19.80x 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. GNL.PRB Stock
  5. Valuation Global Net Lease, Inc.