Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Real Estate
/
Broadstone Net Lease
BNL
Broadstone Net Lease
Rising Refinancing Costs And Retail Pressures Will Undermine Stability
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 9 Analysts
Published
20 Jul 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$14.00
20.6% overvalued
intrinsic discount
23 Jul
US$16.88
Loading
1Y
-1.9%
7D
4.8%
Author's Valuation
US$14.0
20.6% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$14.0
20.6% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
502m
2014
2017
2020
2023
2025
2026
2028
Revenue US$501.9m
Earnings US$127.0m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.02%
REITS revenue growth rate
0.10%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.63%
Calculation
US$127.00m
Earnings '28
x
27.05x
PE Ratio '28
=
US$3.44b
Market Cap '28
US$3.44b
Market Cap '28
/
190.78m
No. shares '28
=
US$18.01
Share Price '28
US$18.01
Share Price '28
Discounted to 2025 @ 7.23% p.a.
=
US$14.60
Fair Value '25
