Valuation Gladstone Commercial Corporation

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2024-12-02 pm EST			5-day change	1st Jan Change
17.52 ^USD	-0.51%		+0.81%	+32.33%

Nov. 18	Gladstone Commercial Acquires Missouri Industrial Manufacturing, Distribution, Warehouse Facility	MT
Nov. 18	Gladstone Commercial Corporation Announces Industrial Acquisition in St. Clair, Missouri	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	682.7	616.8	960.4	732.7	528.9	769.5	-	-
Change	-	-9.64%	55.7%	-23.71%	-27.81%	45.48%	-	-
Enterprise Value (EV)	682.7	616.8	960.4	732.7	528.9	769.5	769.5	769.5
Change	-	-9.64%	55.7%	-23.71%	-27.81%	45.48%	0%	0%
P/E ratio	-137x	200x	-215x	-231x	-69.7x	66.5x	78.7x	60.4x
PBR	-	-	-	-	-	-	-	-
PEG	-	-1x	1x	6.9x	-1x	-0x	-5.1x	2x
Capitalization / Revenue	5.97x	4.63x	6.98x	4.92x	3.58x	5.12x	5.04x	4.84x
EV / Revenue	0x	0x	0x	0x	0x	5.12x	5.04x	4.84x
EV / EBITDA	0x	0x	0x	0x	0x	6.99x	6.89x	6.44x
EV / EBIT	0x	0x	0x	0x	0x	16.6x	19x	-
EV / FCF	0x	0x	-	0x	-	-0.47x	6.79x	6.66x
FCF Yield	7.71%	9.59%	-	8.51%	-	-215%	14.7%	15%
Dividend per Share ²	1.5	1.502	1.502	1.505	1.2	1.2	1.2	1.2
Rate of return	6.86%	8.34%	5.83%	8.13%	9.06%	6.85%	6.85%	6.85%
EPS ²	-0.16	0.09	-0.12	-0.08	-0.19	0.2633	0.2225	0.29
Distribution rate	-938%	1,669%	-1,252%	-1,881%	-632%	456%	539%	414%
Net sales ¹	114.4	133.2	137.7	149	147.6	150.2	152.7	159
EBITDA ¹	88.01	92.34	95.2	92.89	108.6	110.1	111.6	119.5
EBIT ¹	34.16	33.3	34.89	31.22	31.48	46.34	40.56	-
Net income ¹	-4.76	3.149	-4.554	-3.062	-7.801	8.955	6.692	13.77
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	21.86	18.00	25.77	18.50	13.24	17.52	17.52	17.52
Nbr of stocks (in thousands)	31,229	34,268	37,268	39,607	39,949	43,919	-	-
Announcement Date	2/12/20	2/16/21	2/15/22	2/22/23	2/21/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
GLADSTONE COMMERCIAL CORPORATION	66.87x	-	-	+6.81%	773M
W. P. CAREY INC.	23.2x	12.71x	15.4x	+6.11%	12.49B
GECINA	14.64x	19.3x	23.75x	+5.81%	7.43B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	29.64x	18.06x	19.85x	+3.40%	5.98B
THE GPT GROUP	14.7x	15.48x	16.39x	+5.05%	5.94B
LAND SECURITIES GROUP PLC	8.7x	12.77x	17.33x	+6.68%	5.68B
MIRVAC GROUP	17.87x	14.09x	15.17x	+4.16%	5.55B
THE BRITISH LAND COMPANY PLC	9.27x	14.99x	19.51x	+5.89%	4.93B
NOMURA REAL ESTATE MASTER FUND, INC.	22.64x	16.49x	25.05x	+4.71%	4.39B
KDX REALTY INVESTMENT CORPORATION	16.43x	14.35x	23.64x	+5.33%	3.99B
Average	22.40x	15.36x	19.57x	+5.40%	5.72B
Weighted average by Cap.	18.79x	15.19x	18.94x	+5.37%