Global Net Lease, Inc. logo GNL - Global Net Lease, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 8
HOLD 7
SELL 1
STRONG
SELL
0
| PRICE TARGET: $10.00 DETAILS
HIGH: $10.00
LOW: $10.00
MEDIAN: $10.00
CONSENSUS: $10.00
UPSIDE: 8.46%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Diversified REIT Multiple

Valuation Signal Undervalued Strong
Trading 47.5% below fair value
Current Price $9.22
Bear Case $14.56 58.0% upside ($14.56 - $9.22) / $9.22 = 58.0% $1.05 FFO × 15x
Fair Value $17.55 90.3% upside ($17.55 - $9.22) / $9.22 = 90.3% $1.05 FFO × 18x
Bull Case $20.53 122.7% upside ($20.53 - $9.22) / $9.22 = 122.7% $1.05 FFO × 21x

Adjust Assumptions

18.1x
1.05$

Key Value Driver

FFO/share ($1.05) × diversified P/FFO multiple

Implied Market Multiple 8.8x

Plain-Language Summary

At $1.05 FFO/share with a 18x diversified REIT multiple, the base-case value is $17.55 per share. Dividend yield: 8.2%. DDM cross-check: $14.16.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (16 analysts) $10.00
Analyst Range $10.00 – $10.00
Divergence from AlphaVal 76%

Warnings

Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.
Dividend yield of 8.2% is unusually high — make sure the company generates enough cash to keep paying it.
Wall Street's average price target is $10.00 (from 16 analysts). Our estimate is 76% above the consensus -- consider that gap carefully.

Key Risks

  • P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
  • Interest rate sensitivity: REIT multiples compress when rates rise
  • FFO approximation (NI + D&A) may include gains on property sales — verify