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 2,180 - -
Change - 10.85% 21.91% -5.86% 27.69% 47.88% - -
Enterprise Value (EV) 1 1,138 1,430 1,806 2,010 2,561 3,455 3,785 3,960
Change - 25.6% 26.35% 11.26% 27.43% 34.91% 9.55% 4.64%
P/E 286x 115x 162x -88.4x 221x 55.1x 43.7x 42x
PBR - - - 0.87x 1.14x 1.07x 1.03x 1x
PEG - 1x -5.2x 0x -1x 0x 1.7x 10.31x
Capitalization / Revenue 15.3x 10.4x 9.3x 7.09x 7.56x 8.61x 7.12x 6.27x
EV / Revenue 19.2x 14.8x 13.7x 12.3x 13.1x 13.6x 12.4x 11.4x
EV / EBITDA 29.5x 22.6x 19.1x 15.9x 16.6x 16.8x 14.7x 13x
EV / EBIT 147x 109x 58.1x 40.7x 37.9x 35.8x 30.9x 27.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8 0.8 0.81 0.83 0.85 0.8923 0.9216 0.9554
Rate of return 3.49% 4.36% 4.54% 5.87% 4.82% 5.14% 5.31% 5.51%
EPS 2 0.08 0.16 0.11 -0.16 0.08 0.315 0.3968 0.413
Distribution rate 1,000% 500% 736% -519% 1,063% 283% 232% 231%
Net sales 1 59.14 96.28 131.9 162.8 195 253.2 306.1 347.8
EBITDA 1 38.53 63.19 94.77 126.2 153.9 205.7 256.6 303.9
EBIT 1 7.72 13.11 31.09 49.38 67.49 96.48 122.6 146.2
Net income 1 3.046 8.117 6.837 -11.94 6.901 32.85 46.83 45.19
Net Debt 1 230.7 423.6 579.9 855.1 1,087 1,275 1,605 1,780
Reference price 2 22.90 18.33 17.85 14.15 17.64 17.35 17.35 17.35
Nbr of stocks (in thousands) 39,625 54,876 68,701 81,584 83,562 125,633 - -
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.($)
55.08x13.64x16.79x5.14% 2.18B
33.66x18.02x22.62x3.38% 120B
32.31x14.4x18.49x4.26% 68.47B
37.74x14.89x15.4x5.74% 53.66B
17.31x14.68x16.7x1.19% 36.34B
13.94x24.77x27.13x3.6% 16.44B
27.48x10.91x15.01x4.54% 15.84B
8.15x11.77x14.43x6.12% 14.58B
18.37x16.31x23.7x5.24% 14.31B
29.68x11.28x16.51x4.11% 13.52B
Average 27.37x 15.07x 18.68x 4.33% 35.55B
Weighted average by Cap. 29.48x 15.90x 19.44x 3.97%

Y-o-Y evolution of P/E

Valuation ratios - P/E - NETSTREIT Corp.

Historical PBR trend

Valuation ratios - PBR - NETSTREIT Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - NETSTREIT Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - NETSTREIT Corp.


Year-on-year evolution of the Yield

Valuation ratios - Yield - NETSTREIT Corp.
  1. Stock Market
  2. Stocks
  3. NTST Stock
  4. Valuation NETSTREIT Corp.