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 2,111 - -
Change - -17.35% 75.25% -26.47% 12.06% 12.07% - -
Enterprise Value (EV) 1 3,424 1,305 7,272 5,975 4,207 4,551 4,524 4,503
Change - -61.9% 457.43% -17.83% -29.59% 8.19% -0.59% -0.46%
P/E -76.4x - -5.82x -9.61x -7.11x -101x 548x -
PBR - - - - - - - -
PEG - - - 0.2x -0.1x 1.1x -5x -
Capitalization / Revenue 4.03x 3.44x 4.44x 2.09x 3.31x 4.66x 4.48x 4.21x
EV / Revenue 8.75x 3.44x 14.1x 7.42x 7.38x 10x 9.6x 8.99x
EV / EBITDA 11.5x 4.53x 18.5x 9.8x 9.51x 12.9x 12x 11.9x
EV / EBIT 26.8x 13x -530x 40x 24.2x 30.1x 25.7x -
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% 8.32% 8.32% 8.32%
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 9.130 9.130 9.130
Nbr of stocks (in thousands) 103,299 103,782 229,770 230,296 219,062 231,249 - -
Announcement Date 24/2/22 23/2/23 27/2/24 27/2/25 25/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.74x14.54x19.08x4.19% 69.53B
28.18x11.03x15.06x4.51% 15.97B
30.31x11.53x16.75x4.02% 13.79B
15.74x11.28x16.4x6.37% 13.01B
38.87x15.49x18.7x4.36% 9.09B
24.91x9.87x14.68x4.27% 8.93B
21.87x14.07x15.44x5.39% 8.7B
14.33x15.34x16.82x5.45% 8.28B
-129.58x11.78x15.98x2.86% 6.8B
Average 8.71x 12.77x 16.54x 4.6% 17.12B
Weighted average by Cap. 22.21x 13.31x 17.49x 4.49%

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. GNL.PRB Stock
  5. Valuation Global Net Lease, Inc.