Company Valuation: Net Lease Office Properties

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 270.2 461.4 382.1
Change - 70.78% -17.2%
Enterprise Value (EV) 800.1 605.8 284.5
Change - -24.29% -53.03%
P/E -2.05x -5.05x -2.63x
PBR 0.4x 0.8x 1.3x
PEG - 0.2x -0x
Capitalization / Revenue 1.54x 3.24x 3.61x
EV / Revenue 0x 0x 0x
EV / EBITDA 0x 0x 0x
EV / EBIT 0x 0x 0x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 0.34 - -
Rate of return 1.84% - -
EPS 2 -9.004 -6.185 -9.806
Distribution rate -3.78% - -
Net sales 1 175 142.2 105.9
EBITDA 1 129.9 113.3 65.91
EBIT 1 48.51 34.38 27.11
Net income 1 -131.7 -91.47 -145.3
Net Debt 530 144.3 -97.53
Reference price 2 18.48 31.21 25.79
Nbr of stocks (in thousands) 14,621 14,785 14,814
Announcement Date 3/6/24 2/27/25 2/25/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 165M
35.95x7.54x13.29x4.04% 11.05B
25.38x16.61x27.08x3.88% 7.01B
23.69x16.15x27.02x4.3% 5.38B
311.91x8.21x12.84x4.12% 5.11B
175.11x8.18x14.13x5.53% 4.57B
42.63x13.46x17.54x5.74% 4.45B
28.23x8.77x16.55x3.39% 4.25B
7.89x10.77x13.58x6.76% 4.05B
9.92x19.68x23.77x5.59% 4.03B
Average 73.41x 12.15x 18.42x 4.82% 5.01B
Weighted average by Cap. 69.70x 11.74x 18.26x 4.63%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NLOP Stock
  4. Valuation Net Lease Office Properties