GNL - Global Net Lease, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$10.00
DETAILS
HIGH:
$10.00
LOW:
$10.00
MEDIAN:
$10.00
CONSENSUS:
$10.00
UPSIDE:
8.46%
AlphaVal
Deterministic, archetype-aware fair value
Real Estate Investment Trust
85% confidence
Primary model: P/FFO × Diversified REIT Multiple
Adjust Assumptions
18.1x
$
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