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 1,999 - -
Change - -17.35% 75.25% -26.47% 12.06% 6.11% - -
Enterprise Value (EV) 1 3,424 1,305 7,272 5,975 4,207 4,320 4,299 4,280
Change - -61.9% 457.43% -17.83% -29.59% 2.69% -0.49% -0.44%
P/E Ratio -76.4x - -5.82x -9.61x -7.11x -55.5x -157x -
PBR - - - - - - - -
PEG - - - 0.2x -0.1x 0.6x 2.4x -
Capitalization / Revenue 4.03x 3.44x 4.44x 2.09x 3.31x 4.48x 4.15x 4.22x
EV / Revenue 8.75x 3.44x 14.1x 7.42x 7.38x 9.69x 8.93x 9.03x
EV / EBITDA 11.5x 4.53x 18.5x 9.8x 9.51x 12.4x 11.3x 11.6x
EV / EBIT 26.8x 13x -530x 40x 24.2x 27.2x 23.7x -
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% 8.05% 8.05% 8.05%
EPS 2 -0.2 - -1.71 -0.76 -1.21 -0.17 -0.06 -
Distribution rate -800% - -90.6% -155% -69.8% -447% -1,267% -
Net sales 1 391.2 378.9 515.1 805 569.8 445.9 481.2 474
EBITDA 1 297 288.1 392.5 609.8 442.3 349.4 379.2 369
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 -52.03 -34.92 -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 9.440 9.440 9.440
Nbr of stocks (in thousands) 103,299 103,782 229,770 230,296 219,062 211,763 - -
Announcement Date 24/02/22 23/02/23 27/02/24 27/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-55.53x9.72x12.36x8.05% 2B
39.92x15.61x16.22x5.22% 58.49B
9.45x12.71x15.77x5.45% 16.81B
19.34x16.52x24.18x5.12% 14.5B
9x21.09x23.59x4.37% 13.63B
10.27x13.44x16.13x5.4% 12.1B
32.66x11.61x18.31x3.61% 10.87B
8.05x22.56x30.39x2.78% 10.92B
16.2x12.39x19.36x6.04% 9.84B
28.78x7.32x12.23x5.42% 9.27B
Average 11.81x 14.30x 18.85x 5.15% 15.84B
Weighted average by Cap. 23.85x 15.14x 18.56x 4.99%

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. Valuation Global Net Lease, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!