Broadstone Net Lease Inc
NYSE:BNL

Watchlist Manager
Broadstone Net Lease Inc Logo
Broadstone Net Lease Inc
NYSE:BNL
Watchlist
Price: 17.45 USD -0.34% Market Closed
Market Cap: 3.3B USD

Relative Value

The Relative Value of one BNL stock under the Base Case scenario is 25.33 USD. Compared to the current market price of 17.45 USD, Broadstone Net Lease Inc is Undervalued by 31%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BNL Relative Value
Base Case
25.33 USD
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
24
Median 3Y
6.9
Median 5Y
6.9
Industry
3.8
Forward
7.2
vs History
20
vs Industry
26
Median 3Y
20.9
Median 5Y
25.7
Industry
16.2
Forward
34.4
vs History
33
vs Industry
34
Median 3Y
10.8
Median 5Y
11.4
Industry
11.2
vs History
9
vs Industry
3
Median 3Y
-13.9
Median 5Y
-8.9
Industry
12.8
vs History
22
vs Industry
32
Median 3Y
0.9
Median 5Y
1
Industry
0.9
vs History
22
vs Industry
23
Median 3Y
11.5
Median 5Y
11.7
Industry
6.9
Forward
12.2
vs History
20
vs Industry
37
Median 3Y
13.2
Median 5Y
13.5
Industry
12.5
vs History
20
vs Industry
43
Median 3Y
13.5
Median 5Y
13.7
Industry
15.8
Forward
14.1
vs History
23
vs Industry
27
Median 3Y
23.2
Median 5Y
23.8
Industry
19.1
Forward
30.9
vs History
22
vs Industry
36
Median 3Y
18
Median 5Y
18.5
Industry
18.5
vs History
vs Industry
9
Median 3Y
-27.9
Median 5Y
-13.3
Industry
20.5
vs History
20
vs Industry
24
Median 3Y
0.9
Median 5Y
1
Industry
0.8

Multiples Across Competitors

BNL Competitors Multiples
Broadstone Net Lease Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Broadstone Net Lease Inc
NYSE:BNL
3.3B USD 7.4 37.3 14.6 25.2
ZA
Growthpoint Properties Ltd
JSE:GRT
58.5B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
38.6B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
14.1B USD 8.4 38.7 16.4 26.1
ZA
Attacq Ltd
JSE:ATT
11.4B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
10.9B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.5B USD 18.8 43.4 39.1 49.3
AU
Stockland Corporation Ltd
ASX:SGP
14.1B AUD 4.5 17.1 23.4 23.4
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
8.5B Zac 0 0 0 0
AU
Charter Hall Group
ASX:CHC
12.2B AUD 17.8 54.2 27.2 27.2
ES
MERLIN Properties SOCIMI SA
MAD:MRL
6.8B EUR 13.1 10.6 26.5 26.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Broadstone Net Lease Inc
NYSE:BNL
Average EV/EBITDA: 24.5
14.6
9%
1.6
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-1%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
1%
N/A
US
WP Carey Inc
NYSE:WPC
16.4
8%
2.1
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
39.1
-2%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
23.4
19%
1.2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
0%
N/A
AU
Charter Hall Group
ASX:CHC
27.2
21%
1.3
ES
MERLIN Properties SOCIMI SA
MAD:MRL
26.5
10%
2.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Broadstone Net Lease Inc
NYSE:BNL
Average EV/EBIT: 29.7
25.2
-14%
N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-2%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
5%
N/A
US
WP Carey Inc
NYSE:WPC
26.1
11%
2.4
ZA
A
Attacq Ltd
JSE:ATT
Not Available
4%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
49.3
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
23.4
18%
1.3
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available N/A N/A
AU
Charter Hall Group
ASX:CHC
27.2
20%
1.4
ES
MERLIN Properties SOCIMI SA
MAD:MRL
26.9
20%
1.3