Company Valuation: Net Lease Office Properties

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 270.2 461.4 382.1
Change - 70.78% -17.2%
Enterprise Value (EV) 800.1 605.8 284.5
Change - -24.29% -53.03%
P/E -2.05x -5.05x -2.63x
PBR 0.4x 0.8x 1.3x
PEG - 0.2x -0x
Capitalization / Revenue 1.54x 3.24x 3.61x
EV / Revenue 0x 0x 0x
EV / EBITDA 0x 0x 0x
EV / EBIT 0x 0x 0x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 0.34 - -
Rate of return 1.84% - -
EPS 2 -9.004 -6.185 -9.806
Distribution rate -3.78% - -
Net sales 1 175 142.2 105.9
EBITDA 1 129.9 113.3 65.91
EBIT 1 48.51 34.38 27.11
Net income 1 -131.7 -91.47 -145.3
Net Debt 530 144.3 -97.54
Reference price 2 18.48 31.21 25.79
Nbr of stocks (in thousands) 14,621 14,785 14,814
Announcement Date 06/03/24 27/02/25 25/02/26
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 18Cr
35.17x7.56x13.52x4.04% 1.13TCr
25.53x16.67x26.72x3.86% 721.74Cr
23.46x16.08x26.9x4.33% 547.35Cr
332.15x8.13x12.82x4.17% 508.78Cr
207.74x8.12x14.06x5.53% 457.79Cr
8.63x11.17x14.51x6.08% 456.53Cr
38.1x12.23x15.97x6.39% 438.81Cr
26.55x8.66x16.33x3.39% 426.87Cr
8.44x19.99x23.91x5.76% 397.27Cr
Average 78.42x 12.07x 18.30x 4.84% 510.01Cr
Weighted average by Cap. 72.87x 11.67x 18.16x 4.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NLOP Stock
  4. Valuation Net Lease Office Properties