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 2,219 - -
Change - 10.85% 21.91% -5.86% 27.69% 50.57% - -
Enterprise Value (EV) 1 1,138 1,430 1,806 2,010 2,561 3,600 3,752 3,906
Change - 25.6% 26.35% 11.26% 27.43% 40.6% 4.21% 4.1%
P/E 286x 115x 162x -88.4x 221x 68.9x 63x 55.7x
PBR - - - 0.87x 1.14x 1.4x 1.38x 1.36x
PEG - 1x -5.2x 0x -1x 0x 6.71x 4.3x
Capitalization / Revenue 15.3x 10.4x 9.3x 7.09x 7.56x 8.9x 7.47x 6.57x
EV / Revenue 19.2x 14.8x 13.7x 12.3x 13.1x 14.4x 12.6x 11.6x
EV / EBITDA 29.5x 22.6x 19.1x 15.9x 16.6x 17.7x 14.9x 12.6x
EV / EBIT 147x 109x 58.1x 40.7x 37.9x 37.5x 31.6x 26.8x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8 0.8 0.81 0.83 0.85 0.8883 0.9214 0.9477
Rate of return 3.49% 4.36% 4.54% 5.87% 4.82% 4.06% 4.21% 4.34%
EPS 2 0.08 0.16 0.11 -0.16 0.08 0.3171 0.3469 0.3922
Distribution rate 1,000% 500% 736% -519% 1,063% 280% 266% 242%
Net sales 1 59.14 96.28 131.9 162.8 195 249.4 297.1 337.9
EBITDA 1 38.53 63.19 94.77 126.2 153.9 203.4 252.4 310.4
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 21.86 21.86 21.86
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.($)
68.93x14.44x17.7x4.06% 2.22B
36.28x15.6x20.05x3.89% 75.13B
32.03x11.85x16.39x3.98% 17.79B
33.36x12.41x18.26x3.69% 15.03B
15.66x11.24x16.35x6.4% 12.93B
27.53x10.51x15.51x3.84% 9.93B
41.4x16.14x19.45x3.97% 9.65B
24.02x14.7x16.17x4.94% 9.36B
12.07x17.09x18.78x4.71% 8.5B
-193.91x12.71x19.58x2.63% 7.78B
Average 9.74x 13.67x 17.83x 4.21% 16.83B
Weighted average by Cap. 21.66x 14.19x 18.59x 4.12%

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.