Company Valuation: Net Lease Office Properties

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 270.2 461.4 382.1
Change - 70.78% -17.2%
Enterprise Value (EV) 800.1 605.8 284.5
Change - -24.29% -53.03%
P/E -2.05x -5.05x -2.63x
PBR 0.4x 0.8x 1.3x
PEG - 0.2x -0x
Capitalization / Revenue 1.54x 3.24x 3.61x
EV / Revenue 0x 0x 0x
EV / EBITDA 0x 0x 0x
EV / EBIT 0x 0x 0x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 0.34 - -
Rate of return 1.84% - -
EPS 2 -9.004 -6.185 -9.806
Distribution rate -3.78% - -
Net sales 1 175 142.2 105.9
EBITDA 1 129.9 113.3 65.91
EBIT 1 48.51 34.38 27.11
Net income 1 -131.7 -91.47 -145.3
Net Debt 530 144.3 -97.54
Reference price 2 18.480 31.210 25.790
Nbr of stocks (in thousands) 14,621 14,785 14,814
Announcement Date 6/3/24 27/2/25 25/2/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 141M
33.66x18.02x22.62x3.38% 120B
32.31x14.4x18.49x4.26% 68.82B
37.74x14.89x15.4x5.74% 53.91B
17.31x14.68x16.7x1.19% 37.2B
13.94x24.77x27.13x3.6% 16.32B
27.48x10.91x15.01x4.54% 15.86B
8.15x11.77x14.43x6.12% 14.71B
18.37x16.31x23.7x5.24% 14.22B
29.68x11.28x16.51x4.11% 13.46B
Average 24.29x 15.23x 18.89x 4.24% 35.47B
Weighted average by Cap. 29.30x 15.90x 19.44x 3.96%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Net Lease Office Properties

Historical PBR trend

Valuation ratios - PBR - Net Lease Office Properties

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Net Lease Office Properties

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Net Lease Office Properties

  1. Stock Market
  2. Stocks
  3. NLOP Stock
  4. Valuation Net Lease Office Properties