Knowstox

Fundamentals snapshot

Broadstone Net Lease, Inc.

BNL · NYQ · Real Estate · REIT - Diversified

Current price

$17.84

52-week range

$16.70 - $23.10

Market cap

$3.57B

One-glance verdict

Within fair range

$18.61 our estimate vs market $17.84

Wall Street consensus: $22.50 (20.9% higher than our fair-value estimate)

Balance sheet

Stretched

2.42x Stretched

Net debt $2.85B. Interest coverage shows how many times profit covers the interest bill.

What this company does

Broadstone Net Lease, Inc.

Broadstone Net Lease (BNL) buys and owns large buildings like warehouses and stores that other companies rent for a long time. Most of their money comes from these rent payments, which are like a steady stream of income because the leases are long-term. This means BNL's income is predictable, which is important for companies that need to pay bills and return money to their investors.

Price history

How the share price has moved

—
Loading price history…

Earnings history

Last 8 quarters — what happened

Click any quarter to read the call summary and what the numbers say.

Free cash flow by quarter (oldest to newest)
FY2024 Q4 $57.47M FY2025 Q1 $57.11M FY2025 Q2 $76.67M FY2025 Q3 $58.02M FY2025 Q4 $77.98M FY2026 Q1 $74.73M FY2026 Q2 $46.37M FY2026 Q3 $63.85M
Revenue $121.87M
Net income $27.12M
Diluted EPS 0.14
Operating cash flow $87.64M
Free cash flow $63.85M
Revenue $122.31M
Net income $39.80M
Diluted EPS 0.21
Operating cash flow $58.17M
Free cash flow $46.37M
Revenue $121.40M
Net income $46.37M
Diluted EPS 0.24
Operating cash flow $76.09M
Free cash flow $74.73M
Revenue $118.30M
Net income $33.13M
Diluted EPS 0.17
Operating cash flow $84.57M
Free cash flow $77.98M
Revenue $114.17M
Net income $26.47M
Diluted EPS 0.14
Operating cash flow $64.19M
Free cash flow $58.02M
Revenue $112.99M
Net income $20.16M
Diluted EPS 0.10
Operating cash flow $79.28M
Free cash flow $76.67M
Revenue $108.69M
Net income $16.74M
Diluted EPS 0.09
Operating cash flow $71.46M
Free cash flow $57.11M
Revenue $112.13M
Net income $26.39M
Diluted EPS 0.13
Operating cash flow $63.91M
Free cash flow $57.47M

Is it cheap or expensive?

Fair value $18.61 vs current price $17.84

Wall Street consensus is the average analyst price target: $22.50 (20.9% higher than our fair-value estimate).

Our most-likely fair value is $18.61 a share — about 4.3% away from today's price of $17.84, so the stock currently looks fairly priced.

fair

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Base

Growth 6.0% · Discount 7.8% · Terminal 2.5%

$18.61

Bear

Growth 3.0% · Discount 7.8% · Terminal 2.5%

$13.25

Bull

Growth 10.0% · Discount 7.8% · Terminal 2.5%

$27.25

Is it drowning in debt?

Stretched

Net debt $2.8B. Interest coverage 2.4x.

Net debt $2.85B
Interest coverage 2.42x

Broadstone Net Lease, Inc.'s profit covers its interest bill about 2.4 times over.

Stretched
Worse cushion Baseline Better cushion
BNL BASELINE Broadstone Net Lease, Inc.

Total debt $2.89B Interest coverage 2.42x This is the baseline the peer rows are being compared against.

Total debt $8.78B Interest coverage 2.99x +24% vs BNL Carries about 1.2x more debt cushion than BNL.

Total debt $32.11B Interest coverage 2.34x -3% vs BNL Has roughly the same debt cushion as BNL.

Total debt $4.99B Interest coverage 2.79x +16% vs BNL Carries about 1.2x more debt cushion than BNL.

Total debt $2.98B Interest coverage 3.32x +38% vs BNL Carries about 1.4x more debt cushion than BNL.

Total debt $3.74B Interest coverage 2.58x +7% vs BNL Has roughly the same debt cushion as BNL.

What you should know

The case for and against BNL

3 Rewards 3 Risks

Rewards

  • Revenue grew 6.5% last year.
  • Returns 5.0% on equity, ahead of 33% of its peers.
  • Free cash flow was positive in 10/10 years.

Risks

  • Forward P/E (26.6x) is higher than trailing (23.8x) - earnings are expected to drop.
  • Net debt grew 23.8% over 3 years.
  • Operating margin compressed from 47.5% to 43.5% over 3 years.

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
23.79x
Forward P/E
26.56x
P/B
1.19x
P/S
7.38x
EV/EBITDA
15.55x
PEG ratio
—

Profitability

How much profit each dollar creates

Gross margin
94.7%
Operating margin
43.5%
Net margin
30.3%
ROE
5.0%
ROA
2.5%

Health

Liquidity and balance-sheet strength

Debt / equity
0.97x
Current ratio
0.57x
Quick ratio
0.57x
Total debt
$2.89B
Total cash
$48.22M

Growth

How the business has been compounding

Revenue TTM
$483.87M
Revenue 5Y CAGR
4.4%
EPS TTM
0.75
EPS 5Y CAGR
-11.4%

Cash flow

How much cash the business throws off

Operating CF TTM
$306.46M
Free CF TTM
$269.79M
FCF margin
55.8%

Dividend

Shareholder payout

Yield
6.6%
Payout ratio
155.7%
Last ex-div date
2026-12-31