Broadstone Net Lease, Inc. (BNL)
REIT - Diversified · Real Estate · $3.9B
Intrinsic Value (Consensus)
$9.51
Current Price
$20.59
Margin of Safety
-53.8%
53.8% Above Intrinsic Value
Value: $10
Price: $21
Valuation Model Estimates
Current Price: $20.59
DCF (Discounted Cash Flow)
$8.18
Graham Number
$14.71
Earnings Power Value
$6.27
Relative Value (P/E)
$12.71
Dividend Discount Model
$5.70
Consensus Value
$9.51
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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%.
Health Score
C
52
Profitability
12/25
Strength
20/25
Valuation
7/25
Growth
13/25
Key Financials
- EPS (TTM)
- $0.64
- EPS (Forward)
- $0.67
- 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
- 5.0%
- Dividend Yield
- 2.9%
- Beta
- 0.97
Similar Stocks (Real Estate)
ADAMAdamas Trust, Inc.
$75.49+300%
AGNCAGNC Investment Corp...
$59.20+300%
AIVApartment Investment...
$74.48+300%
ACREAres Commercial Real...
$17.41+276%
ACRACRES Commercial Rea...
$62.12+274%
Data last updated: 2026-06-21
Source: Yahoo Finance