investorscraft@gmail.com

Intrinsic Value of Broadstone Net Lease, Inc. (BNL)

Previous Close$16.03
Intrinsic Value
Upside potential
Previous Close
$16.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, CIK 0001424182

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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