Valuation Broadstone Net Lease, Inc.

Stocks

Market Closed - NYSE 00:00:03 17/10/2026 +04			5-day change	1st Jan Change
18.13 ^USD	-0.11%		-0.71%	+4.38%

09-21	Certain Common Stock of Broadstone Net Lease, Inc. are subject to a Lock-Up Agreement Ending on 21-SEP-2026.	CI
09-21	Certain OP Units of Broadstone Net Lease, Inc. are subject to a Lock-Up Agreement Ending on 21-SEP-2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,003	2,806	3,225	2,990	3,287	3,480	-	-
Change	-	-29.89%	14.91%	-7.26%	9.91%	5.88%	-	-
Enterprise Value (EV) ¹	5,664	4,769	5,115	4,887	5,764	6,321	6,558	6,783
Change	-	-15.8%	7.24%	-4.44%	17.93%	9.66%	3.76%	3.42%
P/E	37x	22.5x	20.7x	18.4x	34.7x	23.5x	25.1x	21.8x
PBR	1.66x	-	1.11x	1.04x	1.15x	1.23x	1.25x	1.27x
PEG	-	3.02x	1.4x	5.09x	-0.8x	0.4x	-3.83x	1.4x
Capitalization / Revenue	10.5x	6.89x	7.28x	6.93x	7.24x	7.07x	6.4x	5.85x
EV / Revenue	14.8x	11.7x	11.5x	11.3x	12.7x	12.8x	12.1x	11.4x
EV / EBITDA	17.3x	13.5x	13.5x	13.2x	14.7x	14.6x	13.3x	12.8x
EV / EBIT	28.9x	24.1x	23.3x	22.4x	25.3x	26.9x	22.9x	21.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.025	1.08	1.12	1.155	1.16	1.165	1.192	1.233
Rate of return	4.13%	6.66%	6.5%	7.28%	6.68%	6.43%	6.58%	6.8%
EPS ²	0.67	0.72	0.83	0.86	0.5	0.7717	0.7211	0.8299
Distribution rate	153%	150%	135%	134%	232%	151%	165%	149%
Net sales ¹	382.9	407.5	442.9	431.8	454.1	492	543.5	594.9
EBITDA ¹	328.1	352.8	378.4	369.1	392.3	433	493	528.9
EBIT ¹	196	198	219.8	217.9	228.2	235.1	286	317.6
Net income ¹	102.4	129.5	155.5	162.4	96.5	147.2	150.7	177.9
Net Debt ¹	1,662	1,963	1,890	1,897	2,477	2,841	3,078	3,303
Reference price ²	24.82	16.21	17.22	15.86	17.37	18.13	18.13	18.13
Nbr of stocks (in thousands)	161,267	173,115	187,257	188,547	189,216	191,951	-	-
Announcement Date	22/02/22	22/02/23	21/02/24	19/02/25	18/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BROADSTONE NET LEASE, INC.	23.49x	12.85x	14.6x	6.43%	3.48B
PROLOGIS, INC.	40.89x	18.13x	23.9x	3.4%	120B
SIMON PROPERTY GROUP, INC.	31.28x	14.08x	17.81x	4.38%	66.47B
REALTY INCOME CORPORATION	37.11x	14.77x	15.27x	5.8%	52.9B
GOODMAN GROUP	18.08x	15.31x	17.42x	1.14%	37.55B
SEGRO PLC	16.04x	24.97x	27.34x	3.58%	16.49B
KIMCO REALTY CORPORATION	26.77x	10.69x	14.72x	4.69%	15.37B
UNIBAIL-RODAMCO-WESTFIELD SE	8.13x	11.76x	14.41x	6.14%	14.6B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.81x	16x	23.26x	5.4%	13.87B
REGENCY CENTERS CORPORATION	29.43x	11.24x	16.41x	4.15%	13.38B
Average	24.91x	14.98x	18.51x	4.51%	35.36B
Weighted average by Cap.	31.47x	15.90x	19.74x	4.02%