investorscraft@gmail.com

Intrinsic ValueGlobal Net Lease, Inc. (GNL)

Previous Close$9.46
Intrinsic Value
Upside potential
Previous Close
$9.46

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

Global Net Lease, Inc. (GNL) is a real estate investment trust (REIT) specializing in the acquisition and management of single-tenant, net-leased commercial properties across North America and Europe. The company primarily focuses on mission-critical assets leased to investment-grade tenants under long-term agreements, ensuring stable rental income. GNL’s diversified portfolio spans industrial, office, and retail sectors, with a strong emphasis on properties that support e-commerce and logistics, reflecting broader market trends toward supply chain resilience and last-mile delivery. The REIT’s market position is bolstered by its strategic focus on sale-leaseback transactions, which provide tenants with capital flexibility while securing GNL predictable cash flows. Its international footprint, particularly in Europe, differentiates it from domestic peers, offering geographic diversification. However, exposure to office assets introduces sector-specific risks amid evolving hybrid work trends. GNL’s revenue model hinges on contractual rent escalations and high occupancy rates, though its leverage and external growth strategy warrant scrutiny in rising-rate environments.

Revenue Profitability And Efficiency

GNL reported $805 million in revenue for FY 2024, but net income was negative at -$131.6 million, reflecting elevated interest expenses and property impairments. Operating cash flow of $299.5 million underscores core leasing profitability, though capital expenditures of -$45.6 million indicate moderate reinvestment needs. The diluted EPS of -$0.76 highlights near-term earnings pressure, likely tied to financing costs and portfolio repositioning.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by high leverage, with interest coverage likely pressured by rising debt costs. Capital efficiency metrics are mixed, as GNL’s focus on accretive acquisitions may dilute returns in the short term. The REIT’s AFFO (adjusted funds from operations) would provide clearer insight into sustainable cash flows, but this metric is not disclosed in the provided data.

Balance Sheet And Financial Health

GNL’s balance sheet shows $159.7 million in cash against $4.64 billion in total debt, signaling significant leverage. The debt-to-equity ratio is elevated, requiring careful monitoring of refinancing risks. Asset quality and tenant creditworthiness partially mitigate liquidity concerns, but the REIT’s financial health hinges on stabilizing interest rates and maintaining high occupancy.

Growth Trends And Dividend Policy

Growth is driven by acquisitions, though recent net income losses suggest challenges in scaling profitably. The $0.76 annual dividend per share implies a high payout ratio, potentially unsustainable without improved earnings. Investor sentiment may hinge on GNL’s ability to balance external growth with deleveraging.

Valuation And Market Expectations

The market likely prices GNL at a discount to NAV (net asset value) due to leverage and sector headwinds. Valuation multiples should account for European exposure and office-sector risks, with investors weighing yield against potential dilution or dividend cuts.

Strategic Advantages And Outlook

GNL’s strategic advantages include long-term leases and geographic diversification, but macroeconomic uncertainty and debt maturity schedules pose risks. The outlook depends on execution in refinancing and asset recycling, with industrial/logistics assets offering relative stability.

Sources

Company filings (10-K), disclosed financials

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