Projected Income Statement: NETSTREIT Corp.

Forecast Balance Sheet: NETSTREIT Corp.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 231 424 580 855 1,087 1,381 1,533 1,687
Change - 83.55% 36.79% 47.41% 27.13% 27.08% 11.01% 10.05%
Announcement Date 2/24/22 A 2/23/23 A 2/14/24 A 2/24/25 A 2/10/26 A - - -
1USD in Million
Estimates

Cash Flow Forecast: NETSTREIT Corp.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 0.051 0.732 1.208 0.035 0.008 0.052
Change - 1,335.29% 65.03% -97.1% -77.14% 550%
Free Cash Flow (FCF) 1 -3.479 66.21 26.08 50 94.29 115.1
Change - 2,002.84% -60.61% 91.72% 88.57% 22.07%
Announcement Date 3/4/21 A 2/24/22 A 2/23/23 A 2/14/24 A 2/24/25 A 2/10/26 A
1USD in Million
Estimates

Forecast Financial Ratios: NETSTREIT Corp.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 65.15% 65.63% 71.84% 77.56% 78.9% 81.57% 84.94% 91.87%
EBIT Margin (%) 13.05% 13.62% 23.57% 30.33% 34.61% 38.47% 39.94% 43.18%
EBT Margin (%) - - - - 3.59% 9.81% 14.96% 16.28%
Net margin (%) 5.15% 8.43% 5.18% -7.33% 3.54% 12.79% 16.1% 16.13%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - - - - - - - -
ROE 0.48% 0.89% 0.59% -0.92% 1.24% 1.96% 2.74% 3.3%

Financial Health

        
Leverage (Debt/EBITDA) 5.99x 6.7x 6.12x 6.77x 7.06x 6.79x 6.07x 5.43x
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 0.814 1.004 1.24 1.178 1.3 1.383 1.448 -
Change - 23.38% 23.42% -4.94% 10.37% 6.37% 4.66% -
Dividend per Share 1 0.8 0.8 0.81 0.83 0.85 0.8883 0.9214 0.9477
Change - 0% 1.25% 2.47% 2.41% 4.51% 3.72% 2.86%
Book Value Per Share 1 - - - 16.31 15.54 15.61 15.82 16.08
Change - - - - -4.74% 0.48% 1.35% 1.62%
EPS 1 0.08 0.16 0.11 -0.16 0.08 0.3171 0.3469 0.3922
Change - 100% -31.25% -245.45% 150% 296.42% 9.39% 13.06%
Nbr of stocks (in thousands) 39,625 54,876 68,701 81,584 83,562 101,527 101,527 101,527
Announcement Date 2/24/22 A 2/23/23 A 2/14/24 A 2/24/25 A 2/10/26 A - - -
1USD
Estimates
2026 *2027 *
P/E 68.9x 63x
PBR 1.4x 1.38x
EV / Sales 14.4x 12.6x
Yield 4.06% 4.21%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
A
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
20
Last Close Price
21.86USD
Average target price
23.13USD
Spread / Average Target
+5.82%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. NTST Stock
  4. Financials NETSTREIT Corp.