US · GNL
Global Net Lease, Inc.
- Sector
- Real Estate · REIT - Diversified
- Headquarters
- New York City, NY 10019
- Website
- globalnetlease.com
Price · as of 2025-12-31
$9.53
Market cap 2.07B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30.26 | +217.52% |
| Intrinsic Value(DCF) | $4.04 | -57.61% |
| Graham-Dodd Method(GD) | $2.20 | -76.96% |
| Graham Formula(GF) | $28.69 | +201.04% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | $1.09 | $0.00 | |||
| 2014 | $10.90 | $0.00 | |||
| 2015 | $8.28 | $282.38 | $6.57 | $0.00 | $0.00 |
| 2016 | $8.25 | $55.55 | $7.79 | $0.00 | $10.26 |
| 2017 | $6.95 | $14.31 | $3.05 | $0.00 | $9.94 |
| 2018 | $7.92 | $14.54 | $3.13 | $0.00 | $2.60 |
| 2019 | $9.54 | $11.63 | $3.35 | $0.00 | $8.94 |
| 2020 | $10.30 | $15.80 | $0.00 | $0.00 | $1.88 |
| 2021 | $8.89 | $24.42 | $0.00 | $0.00 | $3.00 |
| 2022 | $8.81 | $21.99 | $6.05 | $0.00 | $0.59 |
| 2023 | $5.80 | $33.09 | $14.04 | $0.00 | $0.00 |
| 2024 | $7.38 | $26.98 | $201.57 | $0.00 | $0.00 |
| 2025 | $9.68 | $30.26 | $0.00 | $2.20 | $28.69 |
AI valuation
Our deep-learning model estimates Global Net Lease, Inc.'s (GNL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30.26
- Current price
- $9.53
- AI upside
- +217.52%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$4.04
-57.61% upside
Graham-Dodd
$2.20
-76.96% upside
Graham Formula
$28.69
+201.04% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GNL | Global Net Lease, Inc. | $9.53 | 2.07B | +218% | -58% | -77% | +201% | — | 1.30 | 4.34 | 17.15 | — | 1.98 | 12.92% | 33.81% | -45.28% | 0.00% | 3.12% | 0.00% | 1.58 | 0.88 | 2.19 | 2.19 | 9.12 | 2895.00% | -3815.00% | -2539.00% | 8.76% | 2.35 | 3.51% | 0.00% | — | 93.88% | 27.42 | 24.37 | 9.27 | -0.08 |
| ADC | Agree Realty Corporation | $80.48 | 9.66B | -40% | -60% | -77% | -45% | 43.82 | 1.43 | 12.50 | 19.97 | — | 1.70 | 87.73% | 47.38% | 28.45% | 3.48% | 3.76% | 2.24% | 0.53 | 2.53 | 0.83 | 0.81 | 5.41 | -56.00% | 1642.00% | 1671.00% | 5.61% | 2.94 | 5.62% | 3.87% | 169.80% | 3.92% | 36.20 | 24.44 | 17.15 | 1.62 |
| ARR | ARMOUR Residential REIT, … | $17.95 | 2.01B | +1,612% | -22% | — | +8,183% | 7.93 | 0.74 | 1.29 | 20.27 | — | 0.74 | 97.02% | 73.91% | 24.72% | 11.69% | 9.00% | 1.23% | 7.94 | 1.50 | 0.01 | 0.01 | 18.53 | -74706.00% | 44408.00% | -5250.00% | 7.40% | 0.01 | 1.16% | 16.89% | 133.90% | 18.08% | 20.27 | 157.46 | 14.98 | -0.96 |
| DRH | DiamondRock Hospitality C… | $10.04 | 2.05B | +112% | -60% | -8% | -67% | 20.17 | 1.42 | 1.83 | 7.19 | 13.96 | 1.42 | 0.00% | 0.00% | 8.18% | 6.71% | 0.00% | 3.30% | 0.00 | 0.00 | 9.20 | 9.20 | -0.25 | 14444.00% | -83.00% | 1349.00% | 7.88% | 32.93 | 7.97% | 0.00% | 0.00% | 58.57% | — | 12.26 | 1.77 | 1.19 |
| DX | Dynex Capital, Inc. | $14.03 | 2.06B | +766% | -52% | +133% | +613% | 5.40 | 0.70 | 4.10 | 19.92 | 8.20 | 0.70 | 100.00% | 175.59% | 75.89% | 17.50% | 6.46% | 2.50% | 5.65 | 1.76 | — | — | 17.59 | 6577.00% | 3220.00% | 73950.00% | 7.02% | — | 1.06% | 0.00% | 0.00% | 0.00% | 19.92 | 121.70 | 34.97 | 0.27 |
| ELME | Elme Communities | $2.15 | 189.55M | +1,064% | — | — | — | -1.22 | 0.79 | — | 25.96 | -0.11 | 0.79 | 0.00% | — | — | -23.35% | -35.86% | -7.79% | 0.00 | 3.82 | — | — | 30.24 | 106667.00% | -10000.00% | -3450.00% | 33.02% | — | 18.26% | 33.79% | -41.30% | 1107.80% | 9.36 | -18.37 | — | 0.63 |
| EPR | EPR Properties | $59.41 | 4.52B | -25% | -60% | -21% | +19% | — | 1.96 | 6.34 | 7.71 | — | 1.96 | 44.67% | 52.48% | 38.27% | 0.00% | 9.81% | 0.00% | 0.00 | 2.83 | — | — | -0.16 | 10500.00% | 1207.00% | 708.00% | 9.24% | — | 11.06% | 0.17% | — | 69.09% | 11.85 | 10.61 | 6.22 | 1.32 |
| FBRT | Franklin BSP Realty Trust… | $9.13 | 745.07M | +400% | -59% | +147% | +2% | 9.42 | 0.51 | 1.40 | 12.52 | — | 0.59 | 91.96% | 68.52% | 14.82% | 5.41% | 6.78% | 1.36% | 2.77 | 1.32 | 1.22 | 24.38 | 10.51 | -2195.00% | 112.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 9.59% | 12.70 | — | 8.70 | 0.32 |
| IIPR | Innovative Industrial Pro… | $52.96 | 1.49B | -8% | -23% | +62% | — | 13.14 | 0.81 | 5.65 | 8.86 | — | 0.82 | 88.65% | 46.67% | 43.03% | 6.05% | 5.80% | 4.82% | 0.21 | 6.15 | 0.15 | 0.15 | 1.66 | -2880.00% | -1380.00% | -3238.00% | 11.62% | 0.62 | 8.16% | 0.05% | 0.70% | 1.39% | 14.90 | 10.58 | 6.95 | 1.69 |
| LTC | LTC Properties, Inc. | $39.68 | 1.89B | -27% | -32% | -97% | +107% | 14.93 | 1.72 | 7.04 | 7.48 | 63.46 | 1.73 | 75.13% | 48.22% | 44.88% | 12.17% | 10.83% | 6.44% | 0.78 | 3.59 | 2.51 | 2.51 | 3.19 | 2353.00% | 2526.00% | 863.00% | 7.35% | 0.21 | 11.64% | 5.81% | 86.70% | 8.55% | 11.64 | 10.85 | 5.61 | 2.05 |
| PMT | PennyMac Mortgage Investm… | $12.26 | 1.07B | +1,511% | -50% | — | +2,817% | 8.29 | 0.56 | 0.61 | 20.42 | — | -0.60 | 91.61% | 78.96% | 7.33% | 6.68% | 5.31% | 0.72% | 10.12 | 1.58 | 0.03 | 0.06 | 19.52 | -2774.00% | 24581.00% | -10521.00% | 13.42% | 0.02 | 0.86% | 17.09% | 141.70% | 17.19% | 14.29 | 138.40 | 11.29 | -0.15 |
About Global Net Lease, Inc.
Global Net Lease, Inc. (NYSE: GNL) is a publicly traded real estate investment trust listed on the NYSE focused on acquiring a diversified global portfolio of commercial properties, with an emphasis on sale-leaseback transactions involving single tenant, mission critical income producing net-leased assets across the United States, Western and Northern Europe.
- CEO
- Edward Michael Weil Jr.
- Employees
- 73
- Beta
- 1.08
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.04 ÷ $9.53) − 1 = -57.61% (DCF, example).