The Discounted Cash Flow (DCF) valuation of Broadstone Net Lease Inc (BNL) is 13.91 USD. With the latest stock price at 16.89 USD, the upside of Broadstone Net Lease Inc based on DCF is -17.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.9% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.34 - 70.51 | 13.91 |
| Upside | -74.3% - 317.4% | -17.6% |