Net Lease Office Properties

Net Lease Office Properties

NLOPยทNYSE

$12.10

+1.5%
Real EstateREIT - Office

Net Lease Office Properties (NYSE: NLOP) is a publicly traded real estate investment trust with a portfolio of 59 high-quality office properties, totaling approximately 8.7 million leasable square feet primarily leased to corporate tenants on a single-tenant net lease basis. The vast majority of the office properties owned by NLOP are located in the U.S., with the balance in Europe. The portfolio consists of 62 corporate tenants operating in a variety of industries, generating annualized based rent (ABR) of approximately $145 million. NLOP's business plan is to focus on realizing value for its shareholders primarily through strategic asset management and disposition of its property portfolio over time. Given WPC's extensive knowledge of the portfolio, NLOP is externally managed and advised by wholly owned affiliates of WPC to successfully execute on its business strategy. Over the course of its 50-year history, WPC has developed significant expertise in the single-tenant office real estate sector, including the operation, leasing, acquisition and development of assets through many market cycles, and has a proven track record of execution.

At a Glance

Live Snapshot
Market Cap$179.25M
EPS-9.8100
P/E Ratio-2.63
Earnings Date08/05/2026
Net Lease Office Properties

Net Lease Office Properties Fair Value Envelope

NLOP ยท NYSE

Our analysis suggests that NLOP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $12.1, this represents a potential HIDDEN relative to our calculated worth for Net Lease Office Properties.

Intrinsic Value
Current Price: $12.1

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$283.4M
+ Cash & Equivalents$119.6M
Firm Value$403.1M
- Debt$22.3M
Equity Value$380.8M
/ Shares Outstanding14,814,075B
DCF Value$26
UNDERVALUED BY 112%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$53.6M
$44.8M
$37.5M
$31.3M
$26.2M
$21.9M
$18.3M
$15.3M
$12.8M
$10.7M
Maintenance CapEx
-$673.9K
-$563.4K
-$471.1K
-$393.9K
-$329.3K
-$275.3K
-$230.2K
-$192.5K
-$160.9K
-$134.6K
Owner Earnings
$52.9M
$44.3M
$37.0M
$30.9M
$25.9M
$21.6M
$18.1M
$15.1M
$12.6M
$10.6M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$49.0M
$37.9M
$29.4M
$22.7M
$17.6M
$13.6M
$10.6M
$8.2M
$6.3M
$4.9M
Terminal Value represents 29.4% of Enterprise Value