investorscraft@gmail.com

Intrinsic value of Global Net Lease, Inc. (GNL)

Previous Close$14.57
Intrinsic Value
Upside potential
Previous Close
$14.57
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh13.16 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Global Net Lease, Inc. (NYSE: GNL) is a publicly traded real estate investment trust listed on the NYSE focused on acquiring a diversified global portfolio of commercial properties, with an emphasis on sale-leaseback transactions involving single tenant, mission critical income producing net-leased assets across the United States, Western and Northern Europe.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %18.9NaN
Revenue, $392NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m280NaN
Operating income, $m112NaN
EBITDA, $m287NaN
Interest expense (income), $mNaN
Earnings before tax, $m-8NaN
Tax expense, $m12NaN
Net income, $m-20NaN

BALANCE SHEET

Cash and short-term investments, $m93NaN
Total assets, $m4183NaN
Adjusted assets (=assets-cash), $m4090NaN
Average production assets, $m78NaN
Working capital, $m-1855NaN
Total debt, $m2479NaN
Total liabilities, $m2562NaN
Total equity, $m1621NaN
Debt-to-equity ratio1.529NaN
Adjusted equity ratio0.390NaN

CASH FLOW

Net income, $m-20NaN
Depreciation, amort., depletion, $m175NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m192NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-485NaN
Free cash flow, $m678NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-1855
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount