Company Valuation: Gladstone Commercial Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 960.4 732.7 528.9 713.2 516.4 626.9 - -
Change - -23.71% -27.81% 34.85% -27.59% 21.38% - -
Enterprise Value (EV) 960.4 732.7 528.9 713.2 516.4 626.9 626.9 626.9
Change - -23.71% -27.81% 34.85% -27.59% 21.38% 0% 0%
P/E -215x -231x -69.7x 60.1x 76.2x 57.1x 68.2x -
PBR - - - - - - - -
PEG - 6.9x -1x -0x -1.6x 0.9x -4.2x -
Capitalization / Revenue 6.98x 4.92x 3.58x 4.77x 3.2x 3.69x 3.58x 3.61x
EV / Revenue 0x 0x 0x 0x 0x 3.69x 3.58x 3.61x
EV / EBITDA 0x 0x 0x 0x 0x 4.98x 4.74x -
EV / EBIT 0x 0x 0x 0x 0x 9.52x 9.61x -
EV / FCF - 0x - 0x 0x 5.41x 5.39x 5.3x
FCF Yield - 8.51% - 6.19% 13% 18.5% 18.5% 18.9%
Dividend per Share 2 1.502 1.505 1.2 1.2 1.2 1.2 1.2 -
Rate of return 5.83% 8.13% 9.06% 7.39% 11.2% 9.27% 9.27% -
EPS 2 -0.12 -0.08 -0.19 0.27 0.14 0.2267 0.19 -
Distribution rate -1,252% -1,881% -632% 444% 857% 529% 632% -
Net sales 1 137.7 149 147.6 149.4 161.3 169.8 175.2 173.8
EBITDA 1 95.2 92.89 108.6 109.2 118.2 125.8 132.3 -
EBIT 1 34.89 31.22 31.48 44.32 59.95 65.83 65.21 -
Net income 1 -4.554 -3.062 -7.801 11.17 6.591 10.92 9.744 -
Net Debt - - - - - - - -
Reference price 2 25.77 18.50 13.24 16.24 10.67 12.95 12.95 12.95
Nbr of stocks (in thousands) 37,268 39,607 39,949 43,919 48,401 48,408 - -
Announcement Date 2/15/22 A 2/22/23 A 2/21/24 A 2/18/25 A 2/18/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
57.13x - - 9.27% 627M
24.28x13.62x16.19x5.2% 16.36B
9.16x14.32x18.53x5.89% 7.14B
15.43x15.43x16.55x4.69% 7.1B
23.22x14.75x16.04x4.13% 6.62B
9.41x17.16x20.72x7.45% 6.46B
10.62x14.96x16.07x6.68% 6.16B
8.91x14.19x18.32x5.57% 6.13B
12.05x11.63x13.22x5.29% 5.04B
Average 18.91x 14.51x 16.95x 6.02% 6.85B
Weighted average by Cap. 16.28x 14.44x 16.92x 5.58%

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. GOOD Stock
  4. Valuation Gladstone Commercial Corporation