DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Global Net Lease, Inc. (GNL-PB)

Real Estate | REIT - Diversified

Today's Price

$20.53

Today's Fair Value

$4.23 -79.4%

Margin of Safety

-385.34%

Projected Value (5Y)

$6.82 -66.78%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.41% | CAGR (5y): -1.8%

Diluted Shares Growth Rate

Regression: 15.17% | CAGR (5y): 20.05%

Dividend Growth Rate

Regression: 1.84% | CAGR (5y): 0.01%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.8x)

Discount Rate