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 1,832 - -
Change - -17.35% 75.25% -26.47% 12.06% -2.77% - -
Enterprise Value (EV) 1 3,424 1,305 7,272 5,975 4,207 4,153 4,132 4,113
Change - -61.9% 457.43% -17.83% -29.59% -1.29% -0.51% -0.46%
P/E -76.4x - -5.82x -9.61x -7.11x -43.9x -85.7x -
PBR - - - - - - - -
PEG - - - 0.2x -0.1x 0.5x 1.8x -
Capitalization / Revenue 4.03x 3.44x 4.44x 2.09x 3.31x 4.11x 3.88x 3.86x
EV / Revenue 8.75x 3.44x 14.1x 7.42x 7.38x 9.32x 8.75x 8.68x
EV / EBITDA 11.5x 4.53x 18.5x 9.8x 9.51x 11.9x 11x 11.1x
EV / EBIT 26.8x 13x -530x 40x 24.2x 26.1x 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% 8.87% 8.87% 8.87%
EPS 2 -0.2 - -1.71 -0.76 -1.21 -0.195 -0.1 -
Distribution rate -800% - -90.6% -155% -69.8% -390% -760% -
Net sales 1 391.2 378.9 515.1 805 569.8 445.7 472.4 474
EBITDA 1 297 288.1 392.5 609.8 442.3 348 376 369
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 -49.54 -32.42 -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 8.570 8.570 8.570
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
35.89x15.47x19.9x3.94% 74.31B
30.85x11.55x15.98x4.13% 17.14B
32.47x12.3x17.64x3.77% 14.66B
15.68x11.25x16.36x6.39% 12.95B
27x10.45x15.48x3.94% 9.68B
40.48x16.08x19.46x4.15% 9.55B
23.18x14.37x15.8x5.12% 9.03B
12.25x17.27x18.99x4.64% 8.64B
-191.99x12.63x19.46x2.66% 7.7B
Average 2.87x 13.49x 17.67x 4.3% 18.18B
Weighted average by Cap. 20.53x 14.08x 18.42x 4.19%

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.PRB Stock
  5. Valuation Global Net Lease, Inc.