Broadstone Net Lease, Inc. (BNL)
Real Estate Investment Trusts · Financial Services · $1.9B
Intrinsic Value (Consensus)
$9.85
Current Price
$10.00
Margin of Safety
-1.5%
1.5% Above Intrinsic Value
Value: $10
Price: $10
Valuation Model Estimates
Current Price: $10.00
DCF (Discounted Cash Flow)
$17.84
Graham Number
$13.05
Earnings Power Value
$4.85
Relative Value (P/E)
$10.00
Dividend Discount Model
$3.52
Consensus Value
$9.85
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.50
- EPS (Forward)
- $0.51
- Book Value
- $15.13
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 3.3%
- Debt/Equity
- 87%
- Revenue Growth
- 5.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 2.9%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance