Valuation Broadstone Net Lease, Inc.

Stocks

Real-time Estimate Cboe BZX 09:28:55 29/10/2026 pm IST			5-day change	1st Jan Change
17.38 ^USD	+3.11%		-0.43%	+0.60%

29/10	(BNL) Broadstone Net Lease Expects 2026 Adjusted FFO Range $1.55 - $1.57, vs. FactSet Est of $1.56	MT
29/10	Earnings Flash (BNL) Broadstone Net Lease Posts Q3 Adjusted FFO $0.39, vs. FactSet Est of $0.39	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,003	2,806	3,225	2,990	3,287	3,236	-	-
Change	-	-29.89%	14.91%	-7.26%	9.91%	-1.53%	-	-
Enterprise Value (EV) ¹	5,664	4,769	5,115	4,887	5,764	6,077	6,315	6,539
Change	-	-15.8%	7.24%	-4.44%	17.93%	5.43%	3.91%	3.56%
P/E	37x	22.5x	20.7x	18.4x	34.7x	23.1x	23.4x	20.2x
PBR	1.66x	-	1.11x	1.04x	1.15x	1.15x	1.16x	1.18x
PEG	-	3.02x	1.4x	5.09x	-0.8x	0.5x	-16.21x	1.3x
Capitalization / Revenue	10.5x	6.89x	7.28x	6.93x	7.24x	6.49x	5.96x	5.44x
EV / Revenue	14.8x	11.7x	11.5x	11.3x	12.7x	12.2x	11.6x	11x
EV / EBITDA	17.3x	13.5x	13.5x	13.2x	14.7x	14x	12.8x	12.4x
EV / EBIT	28.9x	24.1x	23.3x	22.4x	25.3x	25.8x	22.1x	20.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.025	1.08	1.12	1.155	1.16	1.165	1.192	1.229
Rate of return	4.13%	6.66%	6.5%	7.28%	6.68%	6.91%	7.07%	7.29%
EPS ²	0.67	0.72	0.83	0.86	0.5	0.73	0.7195	0.8332
Distribution rate	153%	150%	135%	134%	232%	160%	166%	148%
Net sales ¹	382.9	407.5	442.9	431.8	454.1	499	542.9	595.3
EBITDA ¹	328.1	352.8	378.4	369.1	392.3	433	492.4	528.8
EBIT ¹	196	198	219.8	217.9	228.2	235.1	286	317.6
Net income ¹	102.4	129.5	155.5	162.4	96.5	147.5	147.4	177.9
Net Debt ¹	1,662	1,963	1,890	1,897	2,477	2,841	3,078	3,303
Reference price ²	24.82	16.21	17.22	15.86	17.37	16.86	16.86	16.86
Nbr of stocks (in thousands)	1,61,267	1,73,115	1,87,257	1,88,547	1,89,216	1,91,951	-	-
Announcement Date	22/02/22	22/02/23	21/02/24	19/02/25	18/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BROADSTONE NET LEASE, INC.	21.85x	12.35x	14.04x	6.91%	323.63Cr
PROLOGIS, INC.	33.33x	17.89x	22.45x	3.42%	12TCr
SIMON PROPERTY GROUP, INC.	32.25x	14.38x	18.47x	4.26%	6.83TCr
REALTY INCOME CORPORATION	37.3x	14.78x	15.28x	5.8%	5.3TCr
GOODMAN GROUP	18.28x	15.47x	17.6x	1.13%	3.84TCr
SEGRO PLC	13.83x	24.64x	26.98x	3.63%	1.62TCr
KIMCO REALTY CORPORATION	27.23x	10.84x	14.91x	4.59%	1.57TCr
UNIBAIL-RODAMCO-WESTFIELD SE	8.29x	11.87x	14.53x	6.02%	1.48TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.05x	16.15x	23.47x	5.33%	1.41TCr
REGENCY CENTERS CORPORATION	29.36x	11.19x	16.38x	4.15%	1.34TCr
Average	23.98x	14.96x	18.41x	4.52%	3.56TCr
Weighted average by Cap.	29.04x	15.87x	19.38x	3.99%