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 1,994 - -
Change - 10.85% 21.91% -5.86% 27.69% 35.27% - -
Enterprise Value (EV) 1 1,138 1,430 1,806 2,010 2,561 3,371 3,500 3,622
Change - 25.6% 26.35% 11.26% 27.43% 31.64% 3.83% 3.48%
P/E 286x 115x 162x -88.4x 221x 61.9x 55.6x 46.2x
PBR - - - 0.87x 1.14x 1.21x 1.16x 1.13x
PEG - 1x -5.2x 0x -1x 0x 4.9x 2.3x
Capitalization / Revenue 15.3x 10.4x 9.3x 7.09x 7.56x 7.94x 6.71x 6.01x
EV / Revenue 19.2x 14.8x 13.7x 12.3x 13.1x 13.4x 11.8x 10.9x
EV / EBITDA 29.5x 22.6x 19.1x 15.9x 16.6x 16.5x 13.9x 11.9x
EV / EBIT 147x 109x 58.1x 40.7x 37.9x 35.3x 29.1x 24.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8 0.8 0.81 0.83 0.85 0.8886 0.9187 0.9478
Rate of return 3.49% 4.36% 4.54% 5.87% 4.82% 4.52% 4.68% 4.83%
EPS 2 0.08 0.16 0.11 -0.16 0.08 0.3171 0.3533 0.4249
Distribution rate 1,000% 500% 736% -519% 1,063% 280% 260% 223%
Net sales 1 59.14 96.28 131.9 162.8 195 251.2 297.1 332
EBITDA 1 38.53 63.19 94.77 126.2 153.9 204.7 251.8 304.6
EBIT 1 7.72 13.11 31.09 49.38 67.49 95.5 120.4 148.7
Net income 1 3.046 8.117 6.837 -11.94 6.901 31.7 47.99 51.7
Net Debt 1 230.7 423.6 579.9 855.1 1,087 1,377 1,506 1,628
Reference price 2 22.90 18.33 17.85 14.15 17.64 19.64 19.64 19.64
Nbr of stocks (in thousands) 39,625 54,876 68,701 81,584 83,562 101,527 - -
Announcement Date 24/2/22 23/2/23 14/2/24 24/2/25 10/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
62.21x13.45x16.51x4.5% 2B
33.38x14.03x18.39x4.4% 66.22B
27.72x10.86x14.73x4.62% 15.62B
30.34x11.43x16.62x4.03% 13.76B
15.47x11.15x16.19x6.49% 12.78B
37.96x15.24x18.4x4.47% 8.88B
24.76x9.8x14.57x4.31% 8.83B
21.19x13.78x15.12x5.57% 8.42B
15.01x14.94x16.22x5.65% 7.95B
10.11x7.89x10.59x8.77% 6.7B
Average 27.82x 12.26x 15.73x 5.28% 15.12B
Weighted average by Cap. 28.48x 12.80x 16.77x 4.89%

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% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!