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 1,880 - -
Change - -17.35% 75.25% -26.47% 12.06% -0.18% - -
Enterprise Value (EV) 1 3,424 1,305 7,272 5,975 4,207 4,201 4,180 4,161
Change - -61.9% 457.43% -17.83% -29.59% -0.13% -0.5% -0.45%
P/E -76.4x - -5.82x -9.61x -7.11x -45.4x -88.5x -
PBR - - - - - - - -
PEG - - - 0.2x -0.1x 0.5x 1.8x -
Capitalization / Revenue 4.03x 3.44x 4.44x 2.09x 3.31x 4.22x 3.98x 3.97x
EV / Revenue 8.75x 3.44x 14.1x 7.42x 7.38x 9.43x 8.85x 8.78x
EV / EBITDA 11.5x 4.53x 18.5x 9.8x 9.51x 12.1x 11.1x 11.3x
EV / EBIT 26.8x 13x -530x 40x 24.2x 26.4x 23.1x -
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% 8.59% 8.59% 8.59%
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 1 391.2 378.9 515.1 805 569.8 445.7 472.4 474
EBITDA 1 297 288.1 392.5 609.8 442.3 348 376 369
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 8.850 8.850 8.850
Nbr of stocks (in thousands) 103,299 103,782 229,770 230,296 219,062 211,763 - -
Announcement Date 2/24/22 A 2/23/23 A 2/27/24 A 2/27/25 A 2/25/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-45.54x9.43x12.07x8.56% 1.88B
35.98x15.5x19.93x3.93% 74.52B
31.69x11.76x16.27x4.02% 17.6B
33.29x12.39x18.23x3.7% 15B
15.54x11.18x16.26x6.45% 12.83B
27.61x10.52x15.54x3.83% 9.95B
41.5x16.17x19.48x3.96% 9.67B
24.1x14.74x16.21x4.92% 9.39B
12.2x17.23x18.94x4.66% 8.6B
-191.69x12.62x19.44x2.66% 7.69B
Average -1.53x 13.15x 17.24x 4.67% 16.71B
Weighted average by Cap. 20.26x 14.08x 18.45x 4.19%

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.