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 2,192 - -
Change - 10.85% 21.91% -5.86% 27.69% 48.71% - -
Enterprise Value (EV) 1 1,138 1,430 1,806 2,010 2,561 3,573 3,725 3,879
Change - 25.6% 26.35% 11.26% 27.43% 39.53% 4.25% 4.13%
P/E 286x 115x 162x -88.4x 221x 69x 62.2x 54.7x
PBR - - - 0.87x 1.14x 1.38x 1.36x 1.34x
PEG - 1x -5.2x 0x -1x 0x 5.7x 4x
Capitalization / Revenue 15.3x 10.4x 9.3x 7.09x 7.56x 8.77x 7.39x 6.57x
EV / Revenue 19.2x 14.8x 13.7x 12.3x 13.1x 14.3x 12.6x 11.6x
EV / EBITDA 29.5x 22.6x 19.1x 15.9x 16.6x 17.5x 14.8x 12.7x
EV / EBIT 147x 109x 58.1x 40.7x 37.9x 37.2x 31.4x 26.6x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8 0.8 0.81 0.83 0.85 0.8872 0.9196 0.9452
Rate of return 3.49% 4.36% 4.54% 5.87% 4.82% 4.11% 4.26% 4.38%
EPS 2 0.08 0.16 0.11 -0.16 0.08 0.3129 0.3469 0.3947
Distribution rate 1,000% 500% 736% -519% 1,063% 284% 265% 239%
Net sales 1 59.14 96.28 131.9 162.8 195 250 296.7 333.5
EBITDA 1 38.53 63.19 94.77 126.2 153.9 203.7 252.2 306.2
EBIT 1 7.72 13.11 31.09 49.38 67.49 95.92 118.7 145.9
Net income 1 3.046 8.117 6.837 -11.94 6.901 31.9 47.84 54.51
Net Debt 1 230.7 423.6 579.9 855.1 1,087 1,381 1,533 1,687
Reference price 2 22.90 18.33 17.85 14.15 17.64 21.59 21.59 21.59
Nbr of stocks (in thousands) 39,625 54,876 68,701 81,584 83,562 101,527 - -
Announcement Date 2/24/22 2/23/23 2/14/24 2/24/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
69.01x14.29x17.54x4.11% 2.19B
36.09x15.54x19.98x3.92% 74.73B
30.97x11.58x16.02x4.11% 17.2B
32.65x12.25x17.88x3.78% 14.67B
15.82x11.32x16.46x6.33% 13.06B
26.7x10.4x15.25x3.94% 9.67B
40.35x16.13x19.27x4.07% 9.4B
23.5x14.49x15.94x5.05% 9.16B
12.25x17.27x18.99x4.64% 8.65B
-189.02x12.51x19.27x2.7% 7.58B
Average 9.83x 13.58x 17.66x 4.27% 16.63B
Weighted average by Cap. 21.60x 14.12x 18.45x 4.17%

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.