As of 2025-08-03, the Intrinsic Value of Broadstone Net Lease Inc (BNL) is 19.59 USD. This BNL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.23 USD, the upside of Broadstone Net Lease Inc is 20.70%.
The range of the Intrinsic Value is 8.85 - 67.13 USD
Based on its market price of 16.23 USD and our intrinsic valuation, Broadstone Net Lease Inc (BNL) is undervalued by 20.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.85 - 67.13 | 19.59 | 20.7% |
| DCF (Growth 10y) | 14.75 - 86.91 | 28.13 | 73.3% |
| DCF (EBITDA 5y) | 33.76 - 51.00 | 44.00 | 171.1% |
| DCF (EBITDA 10y) | 36.48 - 59.06 | 48.90 | 201.3% |
| Fair Value | 13.94 - 13.94 | 13.94 | -14.11% |
| P/E | 16.29 - 27.19 | 21.02 | 29.5% |
| EV/EBITDA | 15.86 - 37.64 | 26.61 | 64.0% |
| EPV | (9.38) - (8.98) | (9.18) | -156.6% |
| DDM - Stable | 6.67 - 24.08 | 15.38 | -5.3% |
| DDM - Multi | 17.53 - 40.96 | 23.72 | 46.2% |
| Market Cap (mil) | 3,068.77 |
| Beta | 0.23 |
| Outstanding shares (mil) | 189.08 |
| Enterprise Value (mil) | 5,051.99 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.79% |
| Cost of Debt | 5.04% |
| WACC | 6.71% |