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 1,946 - -
Change - -17.35% 75.25% -26.47% 12.06% 3.31% - -
Enterprise Value (EV) 1 3,424 1,305 7,272 5,975 4,207 4,267 4,246 4,227
Change - -61.9% 457.43% -17.83% -29.59% 1.44% -0.49% -0.45%
P/E -76.4x - -5.82x -9.61x -7.11x -47.3x -92.3x -
PBR - - - - - - - -
PEG - - - 0.2x -0.1x 0.6x 1.9x -
Capitalization / Revenue 4.03x 3.44x 4.44x 2.09x 3.31x 4.29x 4.12x 4.11x
EV / Revenue 8.75x 3.44x 14.1x 7.42x 7.38x 9.41x 9x 8.92x
EV / EBITDA 11.5x 4.53x 18.5x 9.8x 9.51x 12.3x 11.3x 11.5x
EV / EBIT 26.8x 13x -530x 40x 24.2x 26.8x 23.5x -
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% 8.23% 8.23% 8.23%
EPS 2 -0.2 - -1.71 -0.76 -1.21 -0.195 -0.1 -
Distribution rate -800% - -90.6% -155% -69.8% -390% -760% -
Net sales 1 391.2 378.9 515.1 805 569.8 453.4 471.9 474
EBITDA 1 297 288.1 392.5 609.8 442.3 346.8 375.8 369
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 -49.54 -32.42 -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 9.230 9.230 9.230
Nbr of stocks (in thousands) 103,299 103,782 229,770 230,296 219,062 210,861 - -
Announcement Date 24/2/22 23/2/23 27/2/24 27/2/25 25/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-47.33x9.41x12.31x8.23% 1.95B
33.32x15.14x19.5x4.05% 72.29B
29.38x11.26x15.37x4.34% 16.41B
31.18x11.95x17.14x3.92% 14.09B
15.46x11.15x16.21x6.48% 12.76B
39.81x15.89x19.24x4.22% 9.39B
26x10.2x15.11x4.09% 9.32B
22.85x14.28x15.84x5.22% 8.99B
12.48x17.5x19.24x4.55% 8.88B
-130.37x11.89x18.11x2.79% 6.92B
Average 3.28x 12.87x 16.81x 4.79% 16.1B
Weighted average by Cap. 21.53x 13.78x 17.98x 4.36%

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.