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 2,021 - -
Change - -17.35% 75.25% -26.47% 12.06% 7.28% - -
Enterprise Value (EV) 1 3,424 1,305 7,272 5,975 4,207 4,461 4,434 4,413
Change - -61.9% 457.43% -17.83% -29.59% 6.05% -0.61% -0.47%
P/E -76.4x - -5.82x -9.61x -7.11x -96.8x 522x -
PBR - - - - - - - -
PEG - - - 0.2x -0.1x 1x -4x -
Capitalization / Revenue 4.03x 3.44x 4.44x 2.09x 3.31x 4.46x 4.29x 4.03x
EV / Revenue 8.75x 3.44x 14.1x 7.42x 7.38x 9.84x 9.41x 8.81x
EV / EBITDA 11.5x 4.53x 18.5x 9.8x 9.51x 12.7x 11.8x 11.6x
EV / EBIT 26.8x 13x -530x 40x 24.2x 29.5x 25.2x -
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% 8.73% 8.73% 8.73%
EPS 2 -0.2 - -1.71 -0.76 -1.21 -0.09 0.0167 -
Distribution rate -800% - -90.6% -155% -69.8% -844% 4,559% -
Net sales 1 391.2 378.9 515.1 805 569.8 453.3 471.4 501
EBITDA 1 297 288.1 392.5 609.8 442.3 352.1 376.9 380
EBIT 1 128 100.2 -13.71 149.5 173.8 151.2 176.2 -
Net income 1 -8.698 -8.363 -239.3 -175.3 -269.2 -37.84 -13.13 -60
Net Debt 1 1,845 - 4,986 4,294 2,323 2,440 2,413 2,392
Reference price 2 15.280 12.570 9.950 7.300 8.600 8.710 8.710 8.710
Nbr of stocks (in thousands) 103,299 103,782 229,770 230,296 219,062 231,249 - -
Announcement Date 2/24/22 2/23/23 2/27/24 2/27/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-97.11x9.84x12.67x8.7% 2.02B
32.25x14.06x17.87x4.39% 66.32B
26.83x10.63x14.42x4.77% 15.12B
29.37x11.17x16.23x4.16% 13.32B
15.02x10.93x15.88x6.68% 12.39B
24.16x9.65x14.35x4.42% 8.62B
35.61x14.71x17.77x4.72% 8.4B
20.2x13.29x14.58x5.86% 7.99B
14.38x14.5x15.74x5.9% 7.57B
10.19x7.85x10.55x8.87% 6.53B
Average 11.09x 11.66x 15.01x 5.85% 14.83B
Weighted average by Cap. 25.42x 12.62x 16.32x 5.04%

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.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!