As of 2024-12-11, the Intrinsic Value of Broadstone Net Lease Inc (BNL) is
13.91 USD. This BNL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.03 USD, the upside of Broadstone Net Lease Inc is
-18.30%.
The range of the Intrinsic Value is 4.34 - 70.51 USD
13.91 USD
Intrinsic Value
BNL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.34 - 70.51 |
13.91 |
-18.3% |
| DCF (Growth 10y) |
11.19 - 103.84 |
24.66 |
44.8% |
| DCF (EBITDA 5y) |
41.54 - 55.34 |
47.01 |
176.1% |
| DCF (EBITDA 10y) |
44.46 - 64.74 |
52.71 |
209.5% |
| Fair Value |
18.90 - 18.90 |
18.90 |
10.97% |
| P/E |
20.42 - 26.40 |
22.59 |
32.6% |
| EV/EBITDA |
19.50 - 39.43 |
25.81 |
51.6% |
| EPV |
(18.71) - (21.70) |
(20.21) |
-218.7% |
| DDM - Stable |
8.43 - 35.28 |
21.85 |
28.3% |
| DDM - Multi |
14.62 - 41.34 |
20.92 |
22.9% |
BNL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,211.01 |
| Beta |
0.49 |
| Outstanding shares (mil) |
188.55 |
| Enterprise Value (mil) |
5,147.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.10% |
| Cost of Debt |
4.80% |
| WACC |
6.86% |