Previous Close | $16.03 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Broadstone Net Lease, Inc. (BNL) operates as a real estate investment trust (REIT) specializing in single-tenant, net-leased commercial properties across the U.S. The company’s portfolio spans industrial, healthcare, restaurant, retail, and office sectors, with long-term leases that provide stable rental income. BNL’s revenue model is anchored in triple-net leases, where tenants bear most property expenses, ensuring predictable cash flows and minimizing operational risks. This structure positions BNL as a low-maintenance landlord with reduced volatility. The REIT focuses on high-quality tenants with strong credit profiles, enhancing lease reliability. Its diversified tenant base mitigates sector-specific risks, while its industrial and healthcare exposure aligns with growing demand for logistics and medical facilities. BNL’s disciplined acquisition strategy targets properties with long-term growth potential, reinforcing its competitive edge in the net-lease sector. The company’s market position is bolstered by its scalable platform and conservative leverage, appealing to income-focused investors seeking steady returns.
BNL reported revenue of $431.8 million for the period, with net income of $162.4 million, reflecting a robust net margin of approximately 37.6%. Diluted EPS stood at $0.86, supported by efficient cost management and stable rental income. Operating cash flow of $276.3 million underscores strong cash generation, while zero capital expenditures highlight the low-maintenance nature of its net-lease model.
The company’s earnings power is driven by its high-margin net-lease structure, with operating cash flow covering interest and dividend obligations comfortably. Capital efficiency is evident in its asset-light model, where tenant responsibilities reduce overhead. BNL’s focus on creditworthy tenants further enhances the sustainability of its cash flows.
BNL maintains a conservative balance sheet with $14.8 million in cash and $1.91 billion in total debt. The absence of significant capital expenditures and stable cash flows support its debt serviceability. The REIT’s leverage is manageable within industry norms, with ample liquidity to fund selective acquisitions.
BNL’s growth is fueled by strategic acquisitions in resilient sectors like industrial and healthcare. While the dividend per share is undisclosed, its cash flow stability suggests a sustainable payout ratio. The company’s focus on long-term leases provides visibility into future revenue streams.
BNL trades at a P/E multiple reflective of its stable income profile, with investors valuing its predictable cash flows and sector diversification. Market expectations are anchored in its ability to maintain occupancy and lease renewals amid economic fluctuations.
BNL’s strategic advantages include its diversified tenant base, triple-net lease structure, and disciplined capital allocation. The outlook remains positive, supported by demand for net-lease assets and its conservative financial posture. Potential risks include interest rate sensitivity and tenant credit quality, though these are mitigated by its portfolio composition.
Company filings, CIK 0001424182
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |