image
Global Net Lease, Inc. GNL-PB
Real Estate - REIT - Diversified - NYSE - US
Watchlist
$ 19.8
-3.88 %
$ 4.57 B
Market Cap
-145.59
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GNL-PB stock under the worst case scenario is HIDDEN Compared to the current market price of 19.8 USD, Global Net Lease, Inc. is HIDDEN

GNL-PB Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GNL-PB stock under the base case scenario is HIDDEN Compared to the current market price of 19.8 USD, Global Net Lease, Inc. is HIDDEN

GNL-PB Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GNL-PB stock under the best case scenario is HIDDEN Compared to the current market price of 19.8 USD, Global Net Lease, Inc. is HIDDEN

GNL-PB Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart GNL-PB

image
1M -7.0%
6M -12%
1Y 13%
3Y 3%
5Y 42%
All
$22.5$22.5$22.0$22.0$21.5$21.5$21.0$21.0$20.5$20.5$20.0$20.0$19.5$19.5$19.0$19.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
805 M REVENUE
56.29%
Growth Rates
1Year 56.29%
3Years 27.19%
5Years 21.33%
7Years 17.57%
10Years 24.04%
206 M OPERATING INCOME
1442.37%
Growth Rates
1Year 1442.37%
3Years 22.65%
5Years 12.44%
7Years 13.32%
10Years 21.31%
-132 M NET INCOME
37.91%
Growth Rates
1Year 37.91%
3Years -132.55%
5Years -30.82%
7Years -30.88%
10Years -9.40%
299 M OPERATING CASH FLOW
108.34%
Growth Rates
1Year 108.34%
3Years 15.87%
5Years 15.45%
7Years 12.54%
10Years 41.81%
760 M INVESTING CASH FLOW
237.69%
Growth Rates
1Year 237.69%
3Years 55.23%
5Years 35.58%
7Years 41.96%
10Years 9.60%
-995 M FINANCING CASH FLOW
-212.23%
Growth Rates
1Year -212.23%
3Years -77.15%
5Years -33.98%
7Years -64.41%
10Years -5.00%
199 M REVENUE
1.30%
Growth Rates
1Year 56.29%
3Years 27.19%
5Years 21.33%
7Years 17.57%
10Years 24.04%
63.8 M OPERATING INCOME
255.69%
Growth Rates
1Year 1442.37%
3Years 22.65%
5Years 12.44%
7Years 13.32%
10Years 21.31%
-6.52 M NET INCOME
90.06%
Growth Rates
1Year 37.91%
3Years -132.55%
5Years -30.82%
7Years -30.88%
10Years -9.40%
74.8 M OPERATING CASH FLOW
20.40%
Growth Rates
1Year 108.34%
3Years 15.87%
5Years 15.45%
7Years 12.54%
10Years 41.81%
245 M INVESTING CASH FLOW
4.41%
Growth Rates
1Year 237.69%
3Years 55.23%
5Years 35.58%
7Years 41.96%
10Years 9.60%
-265 M FINANCING CASH FLOW
5.45%
Growth Rates
1Year -212.23%
3Years -77.15%
5Years -33.98%
7Years -64.41%
10Years -5.00%
Balance Sheet Global Net Lease, Inc.
image
Current Assets 341 M
Cash & Short-Term Investments 160 M
Receivables 99.5 M
Other Current Assets 81.9 M
Non-Current Assets 1.24 B
Long-Term Investments 0
PP&E 74.3 M
Other Non-Current Assets 1.16 B
10.12 %6.31 %5.19 %4.71 %73.68 %Total Assets$1.6b
Current Liabilities 1.51 B
Accounts Payable 75.7 M
Short-Term Debt 1.39 B
Other Current Liabilities 40.6 M
Non-Current Liabilities 3.26 B
Long-Term Debt 3.25 B
Other Non-Current Liabilities 9.2 M
29.15 %68.21 %Total Liabilities$4.8b
EFFICIENCY
Earnings Waterfall Global Net Lease, Inc.
image
Revenue 805 M
Cost Of Revenue 142 M
Gross Profit 663 M
Operating Expenses 456 M
Operating Income 206 M
Other Expenses 338 M
Net Income -132 M
900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00(100m)(100m)(200m)(200m)805m(142m)663m(456m)206m(338m)(132m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
82.30% GROSS MARGIN
82.30%
Averages
1Year 82.30%
3Years 81.46%
5Years 85.24%
7Years 86.68%
10Years 87.79%
25.65% OPERATING MARGIN
25.65%
Averages
1Year 25.65%
3Years 16.40%
5Years 21.57%
7Years 24.21%
10Years 24.70%
-21.78% NET MARGIN
-21.78%
Averages
1Year -21.78%
3Years -19.92%
5Years -10.72%
7Years -4.93%
10Years -0.44%
-8.02% ROE
-8.02%
Averages
1Year -8.02%
3Years -5.07%
5Years -2.76%
7Years -1.47%
10Years -0.53%
-2.52% ROA
-2.52%
Averages
1Year -2.52%
3Years -1.61%
5Years -0.86%
7Years -0.39%
10Years -0.04%
14.62% ROIC
14.62%
Averages
1Year 14.62%
3Years 5.34%
5Years 3.84%
7Years 3.45%
10Years 2.80%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Global Net Lease, Inc.
image
300m300m250m250m200m200m150m150m100m100m50m50m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -132 M
Depreciation & Amortization 350 M
Capital Expenditures -45.6 M
Stock-Based Compensation 8.93 M
Change in Working Capital 0
Others 71.7 M
Free Cash Flow 254 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Global Net Lease, Inc.
image
GNL-PB has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
4.44% DIVIDEND YIELD
0.43 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.800001.800001.600001.600001.400001.400001.200001.200001.000001.000000.800000.800000.600000.600000.400000.400000.200000.200000.000000.000000.16710.429690.429690.429690.429690.429690.429690.429690.429690.429690.429690.429690.429690.429690.429690.429690.429690.429691.460.429691.720.429691.720.429691.720.429691.720.86202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 4
6. Ownership
Insider Ownership Global Net Lease, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
8. Profile Summary

Global Net Lease, Inc. GNL-PB

image
COUNTRY US
INDUSTRY REIT - Diversified
MARKET CAP $ 4.57 B
Dividend Yield 4.44%
Description Global Net Lease, Inc. (NYSE: GNL) is a publicly traded real estate investment trust listed on the NYSE focused on acquiring a diversified global portfolio of commercial properties, with an emphasis on sale-leaseback transactions involving single tenant, mission critical income producing net-leased assets across the United States, Western and Northern Europe.
Contact 650 Fifth Avenue, New York, NY, 10019 https://www.globalnetlease.com
IPO Date Nov. 22, 2019
Employees 73
Officers Mr. Christopher J. Masterson CPA Chief Financial Officer, Treasurer & Secretary Mr. Edward Michael Weil Jr. President, Chief Executive Officer & Director Mr. Jason Slear Executive Vice President of Acquisitions Ori Kravel Chief Operating Officer Ms. Jacqui Shimmin Managing Director Mr. Alex Wagstaff Vice President of Asset Management Mr. Jesse Galloway Executive Vice President & General Counsel