NNN REIT Inc
SWB:CZ2
Intrinsic Value
The intrinsic value of one CZ2 stock under the Base Case scenario is 43.51 EUR. Compared to the current market price of 36.19 EUR, NNN REIT Inc is Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
NNN REIT Inc
Fundamental Analysis

Revenue & Expenses Breakdown
NNN REIT Inc
Balance Sheet Decomposition
NNN REIT Inc
Current Assets | 8.7m |
Cash & Short-Term Investments | 5.1m |
Receivables | 3.6m |
Non-Current Assets | 9B |
PP&E | 8.9B |
Intangibles | 35.9m |
Other Non-Current Assets | 79.1m |
Free Cash Flow Analysis
NNN REIT Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
NNN REIT Inc
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-41.7m
USD
|
Gross Profit
|
1.1B
USD
|
Operating Expenses
|
-371.7m
USD
|
Operating Income
|
686.7m
USD
|
Other Expenses
|
-194.3m
USD
|
Net Income
|
492.4m
USD
|
CZ2 Profitability Score
Profitability Due Diligence
NNN REIT Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
NNN REIT Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
CZ2 Solvency Score
Solvency Due Diligence
NNN REIT Inc's solvency score is 25/100. The higher the solvency score, the more solvent the company is.
Score
NNN REIT Inc's solvency score is 25/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CZ2 Price Targets Summary
NNN REIT Inc
According to Wall Street analysts, the average 1-year price target for CZ2 is 39.51 EUR with a low forecast of 36.19 EUR and a high forecast of 44.05 EUR.
Dividends
Current shareholder yield for CZ2 is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one CZ2 stock under the Base Case scenario is 43.51 EUR.
Compared to the current market price of 36.19 EUR, NNN REIT Inc is Undervalued by 17%.