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 2,072 - -
Change - 10.85% 21.91% -5.86% 27.69% 40.58% - -
Enterprise Value (EV) 1 1,138 1,430 1,806 2,010 2,561 3,449 3,578 3,700
Change - 25.6% 26.35% 11.26% 27.43% 34.7% 3.74% 3.4%
P/E 286x 115x 162x -88.4x 221x 64.4x 57.8x 48x
PBR - - - 0.87x 1.14x 1.26x 1.21x 1.17x
PEG - 1x -5.2x 0x -1x 0x 5.1x 2.4x
Capitalization / Revenue 15.3x 10.4x 9.3x 7.09x 7.56x 8.25x 6.97x 6.24x
EV / Revenue 19.2x 14.8x 13.7x 12.3x 13.1x 13.7x 12x 11.1x
EV / EBITDA 29.5x 22.6x 19.1x 15.9x 16.6x 16.9x 14.2x 12.1x
EV / EBIT 147x 109x 58.1x 40.7x 37.9x 36.1x 29.7x 24.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8 0.8 0.81 0.83 0.85 0.8886 0.9187 0.9478
Rate of return 3.49% 4.36% 4.54% 5.87% 4.82% 4.35% 4.5% 4.64%
EPS 2 0.08 0.16 0.11 -0.16 0.08 0.3171 0.3533 0.4249
Distribution rate 1,000% 500% 736% -519% 1,063% 280% 260% 223%
Net sales 1 59.14 96.28 131.9 162.8 195 251.2 297.1 332
EBITDA 1 38.53 63.19 94.77 126.2 153.9 204.7 251.8 304.6
EBIT 1 7.72 13.11 31.09 49.38 67.49 95.5 120.4 148.7
Net income 1 3.046 8.117 6.837 -11.94 6.901 31.7 47.99 51.7
Net Debt 1 230.7 423.6 579.9 855.1 1,087 1,377 1,506 1,628
Reference price 2 22.90 18.33 17.85 14.15 17.64 20.41 20.41 20.41
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.($)
64.45x13.74x16.87x4.35% 2.08B
34.72x14.38x18.86x4.25% 68.55B
28.54x11.13x15.19x4.45% 16.18B
30.64x11.52x16.74x3.99% 13.9B
15.3x11.07x16.1x6.55% 12.64B
38.5x15.39x18.58x4.4% 9B
25.03x9.9x14.73x4.24% 8.98B
21.82x14.05x15.42x5.4% 8.68B
14.45x15.42x16.91x5.4% 8.3B
-127.42x11.53x16.4x2.91% 6.68B
Average 14.60x 12.81x 16.58x 4.59% 15.5B
Weighted average by Cap. 23.38x 13.22x 17.38x 4.51%

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.