Company Valuation: NETSTREIT Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 907.4 1,006 1,226 1,154 1,474 1,981 - -
Change - 10.85% 21.91% -5.86% 27.69% 34.41% - -
Enterprise Value (EV) 1 1,138 1,430 1,806 2,010 2,561 3,324 3,558 3,744
Change - 25.6% 26.35% 11.26% 27.43% 29.81% 7.03% 5.22%
P/E Ratio 286x 115x 162x -88.4x 221x 61.7x 56.5x 50.6x
PBR - - - 0.87x 1.14x 1.3x 1.29x 1.27x
PEG - 1x -5.2x 0x -1x 0x 6.08x 4.4x
Capitalization / Revenue 15.3x 10.4x 9.3x 7.09x 7.56x 8.05x 6.84x 6.1x
EV / Revenue 19.2x 14.8x 13.7x 12.3x 13.1x 13.5x 12.3x 11.5x
EV / EBITDA 29.5x 22.6x 19.1x 15.9x 16.6x 16.4x 14.5x 12.9x
EV / EBIT 147x 109x 58.1x 40.7x 37.9x 35.3x 33.7x 32.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8 0.8 0.81 0.83 0.85 0.8887 0.9176 0.9475
Rate of return 3.49% 4.36% 4.54% 5.87% 4.82% 4.36% 4.5% 4.65%
EPS 2 0.08 0.16 0.11 -0.16 0.08 0.33 0.3607 0.4022
Distribution rate 1,000% 500% 736% -519% 1,063% 269% 254% 236%
Net sales 1 59.14 96.28 131.9 162.8 195 246.2 289.5 324.8
EBITDA 1 38.53 63.19 94.77 126.2 153.9 202.8 245.2 290.7
EBIT 1 7.72 13.11 31.09 49.38 67.49 94.12 105.7 116.6
Net income 1 3.046 8.117 6.837 -11.94 6.901 35.17 47.94 50.37
Net Debt 1 230.7 423.6 579.9 855.1 1,087 1,343 1,577 1,762
Reference price 2 22.90 18.33 17.85 14.15 17.64 20.37 20.37 20.37
Nbr of stocks (in thousands) 39,625 54,876 68,701 81,584 83,562 97,261 - -
Announcement Date 2/24/22 2/23/23 2/14/24 2/24/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
61.73x13.5x16.39x4.36% 1.98B
34.11x15.07x19.45x4.12% 71.03B
31.35x11.71x16.38x4.05% 17.47B
32.74x11.9x17.9x3.78% 14.66B
14.69x10.8x15.67x6.82% 12.17B
27.74x10.57x15.54x3.81% 10B
39.19x15.45x18.65x4.21% 9.09B
22.71x14.21x15.63x5.22% 8.86B
11.85x17.11x18.77x4.78% 8.44B
-149.11x12.41x18.43x2.69% 7.21B
Average 12.70x 13.27x 17.28x 4.38% 16.09B
Weighted average by Cap. 22.44x 13.76x 18.07x 4.31%

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. NTST Stock
  4. Valuation NETSTREIT Corp.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!