Company Valuation: NETSTREIT Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 907.4 1,006 1,226 1,154 1,474 2,192 - -
Change - 10.85% 21.91% -5.86% 27.69% 48.71% - -
Enterprise Value (EV) 1 1,138 1,430 1,806 2,010 2,561 3,560 3,775 3,937
Change - 25.6% 26.35% 11.26% 27.43% 39.03% 6.03% 4.3%
P/E 286x 115x 162x -88.4x 221x 66.9x 60.9x 55x
PBR - - - 0.87x 1.14x 1.38x 1.36x 1.34x
PEG - 1x -5.2x 0x -1x 0x 6.23x 5.2x
Capitalization / Revenue 15.3x 10.4x 9.3x 7.09x 7.56x 8.82x 7.42x 6.51x
EV / Revenue 19.2x 14.8x 13.7x 12.3x 13.1x 14.3x 12.8x 11.7x
EV / EBITDA 29.5x 22.6x 19.1x 15.9x 16.6x 17.6x 15.2x 12.9x
EV / EBIT 147x 109x 58.1x 40.7x 37.9x 37.7x 33.2x 28.6x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8 0.8 0.81 0.83 0.85 0.8889 0.9178 0.9475
Rate of return 3.49% 4.36% 4.54% 5.87% 4.82% 4.12% 4.25% 4.39%
EPS 2 0.08 0.16 0.11 -0.16 0.08 0.3229 0.3544 0.3922
Distribution rate 1,000% 500% 736% -519% 1,063% 275% 259% 242%
Net sales 1 59.14 96.28 131.9 162.8 195 248.6 295.4 336.7
EBITDA 1 38.53 63.19 94.77 126.2 153.9 202.7 247.8 304.1
EBIT 1 7.72 13.11 31.09 49.38 67.49 94.48 113.7 137.6
Net income 1 3.046 8.117 6.837 -11.94 6.901 34.62 47.63 49.76
Net Debt 1 230.7 423.6 579.9 855.1 1,087 1,368 1,583 1,745
Reference price 2 22.90 18.33 17.85 14.15 17.64 21.59 21.59 21.59
Nbr of stocks (in thousands) 39,625 54,876 68,701 81,584 83,562 101,527 - -
Announcement Date 2/24/22 2/23/23 2/14/24 2/24/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
66.87x13.95x17.11x4.12% 2.1B
35.43x15.33x19.71x3.99% 73.36B
31.74x11.77x16.29x4.01% 17.63B
33.32x12.4x18.2x3.7% 15.01B
15.89x11.36x16.53x6.31% 13.13B
27.58x10.52x15.53x3.83% 9.94B
41.29x16.11x19.41x3.98% 9.62B
23.9x14.66x16.12x4.96% 9.32B
12.16x17.18x18.89x4.67% 8.57B
-188.2x12.48x19.22x2.71% 7.55B
Average 10.00x 13.57x 17.70x 4.23% 16.62B
Weighted average by Cap. 21.57x 14.04x 18.39x 4.17%

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. NTST Stock
  4. Valuation NETSTREIT Corp.