As of 2024-12-12, the Intrinsic Value of Global Net Lease Inc (GNL) is
7.56 USD. This GNL valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 7.11 USD, the upside of Global Net Lease Inc is
6.40%.
The range of the Intrinsic Value is 4.72 - 14.89 USD
GNL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(130.21) - (28.81) |
(35.17) |
-594.7% |
| DCF (Growth 10y) |
(22.80) - (27.37) |
(23.12) |
-425.1% |
| DCF (EBITDA 5y) |
4.72 - 14.89 |
7.56 |
6.4% |
| DCF (EBITDA 10y) |
9.00 - 26.81 |
14.61 |
105.5% |
| Fair Value |
-3.76 - -3.76 |
-3.76 |
-152.94% |
| P/E |
(12.30) - (19.94) |
(17.13) |
-340.9% |
| EV/EBITDA |
(0.89) - 28.28 |
11.60 |
63.1% |
| EPV |
(19.08) - (18.40) |
(18.74) |
-363.6% |
| DDM - Stable |
(7.34) - (24.33) |
(15.84) |
-322.7% |
| DDM - Multi |
(8.72) - (23.57) |
(12.86) |
-280.9% |
GNL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,639.78 |
| Beta |
0.49 |
| Outstanding shares (mil) |
230.63 |
| Enterprise Value (mil) |
6,270.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.36% |
| Cost of Debt |
6.62% |
| WACC |
5.37% |