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 2,251 - -
Change - 10.85% 21.91% -5.86% 27.69% 52.73% - -
Enterprise Value (EV) 1 1,138 1,430 1,806 2,010 2,561 3,526 3,856 4,032
Change - 25.6% 26.35% 11.26% 27.43% 37.7% 9.36% 4.55%
P/E 286x 115x 162x -88.4x 221x 56.9x 44.6x 41.9x
PBR - - - 0.87x 1.14x 1.11x 1.06x 1.03x
PEG - 1x -5.2x 0x -1x 0x 1.6x 6.44x
Capitalization / Revenue 15.3x 10.4x 9.3x 7.09x 7.56x 8.86x 7.32x 6.46x
EV / Revenue 19.2x 14.8x 13.7x 12.3x 13.1x 13.9x 12.5x 11.6x
EV / EBITDA 29.5x 22.6x 19.1x 15.9x 16.6x 17x 14.8x 12.9x
EV / EBIT 147x 109x 58.1x 40.7x 37.9x 36.8x 31.2x 27.6x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8 0.8 0.81 0.83 0.85 0.8918 0.9234 0.9577
Rate of return 3.49% 4.36% 4.54% 5.87% 4.82% 4.98% 5.15% 5.34%
EPS 2 0.08 0.16 0.11 -0.16 0.08 0.315 0.4018 0.428
Distribution rate 1,000% 500% 736% -519% 1,063% 283% 230% 224%
Net sales 1 59.14 96.28 131.9 162.8 195 254 307.6 348.5
EBITDA 1 38.53 63.19 94.77 126.2 153.9 207.3 259.9 313
EBIT 1 7.72 13.11 31.09 49.38 67.49 95.94 123.6 146.2
Net income 1 3.046 8.117 6.837 -11.94 6.901 33.09 49.85 49.62
Net Debt 1 230.7 423.6 579.9 855.1 1,087 1,275 1,605 1,780
Reference price 2 22.90 18.33 17.85 14.15 17.64 17.92 17.92 17.92
Nbr of stocks (in thousands) 39,625 54,876 68,701 81,584 83,562 1,25,633 - -
Announcement Date 24/02/22 23/02/23 14/02/24 24/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
56.89x13.88x17.01x4.98% 225.13Cr
33.55x18.15x21.6x3.33% 12TCr
34.72x14.88x19.07x4.06% 7.19TCr
38x14.74x15.27x5.67% 5.42TCr
18.71x15.79x18.01x1.1% 3.89TCr
29.08x11.18x15.37x4.32% 1.66TCr
13.95x22.66x27.36x3.6% 1.65TCr
8.94x12x14.66x5.98% 1.49TCr
18.21x16.37x24.01x5.22% 1.43TCr
30.16x11.41x16.71x4.04% 1.37TCr
Average 28.22x 15.11x 18.91x 4.23% 3.66TCr
Weighted average by Cap. 30.19x 16.04x 19.36x 3.86%

Y-o-Y evolution of P/E

Valuation ratios - P/E - NETSTREIT Corp.

Historical PBR trend

Valuation ratios - PBR - NETSTREIT Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - NETSTREIT Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - NETSTREIT Corp.


Year-on-year evolution of the Yield

Valuation ratios - Yield - NETSTREIT Corp.
  1. Stock Market
  2. Stocks
  3. NTST Stock
  4. Valuation NETSTREIT Corp.