Is GNL undervalued or overvalued?
As of 2025-03-21, the Intrinsic Value of Global Net Lease Inc (GNL) is 13.32 USD. This GNL valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 7.95 USD, the upside of Global Net Lease Inc is 67.50%. This means that GNL is undervalued by 67.50%.
The range of the Intrinsic Value is (3.29) - 458.54 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (11.42) - 203.52 | (3.67) | -146.1% |
| DCF (Growth 10y) | (3.29) - 458.54 | 13.32 | 67.5% |
| DCF (EBITDA 5y) | 6.26 - 28.80 | 17.15 | 115.8% |
| DCF (EBITDA 10y) | 13.48 - 55.77 | 31.83 | 300.4% |
| Fair Value | -2.85 - -2.85 | -2.85 | -135.86% |
| P/E | (10.81) - (12.17) | (12.04) | -251.5% |
| EV/EBITDA | 3.82 - 32.25 | 15.64 | 96.8% |
| EPV | (8.32) - 4.67 | (1.82) | -122.9% |
| DDM - Stable | (6.01) - (21.65) | (13.83) | -274.0% |
| DDM - Multi | (4.25) - (12.59) | (6.44) | -181.0% |
| Market Cap (mil) | 1,834.70 |
| Beta | 0.46 |
| Outstanding shares (mil) | 230.78 |
| Enterprise Value (mil) | 6,193.10 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.05% |
| Cost of Debt | 10.04% |
| WACC | 7.00% |