Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Real Estate
/
Broadstone Net Lease
BNL
Broadstone Net Lease
Rising E-commerce Demand Will Spark Build-to-Suit Expansion
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 9 Analysts
Published
20 Jul 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$22.00
23.4% undervalued
intrinsic discount
23 Jul
US$16.86
Loading
1Y
-1.7%
7D
3.8%
Author's Valuation
US$22.0
23.4% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$22.0
23.4% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
551m
2014
2017
2020
2023
2025
2026
2028
Revenue US$550.7m
Earnings US$182.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.02%
REITS revenue growth rate
0.11%
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
7.62%
Calculation
US$182.76m
Earnings '28
x
29.54x
PE Ratio '28
=
US$5.40b
Market Cap '28
US$5.40b
Market Cap '28
/
190.78m
No. shares '28
=
US$28.30
Share Price '28
US$28.30
Share Price '28
Discounted to 2025 @ 7.24% p.a.
=
US$22.95
Fair Value '25